NATIONWIDE VARIABLE ACCOUNT 3
485BPOS, 1996-04-29
Previous: NATIONWIDE VARIABLE ACCOUNT 3, 485BPOS, 1996-04-29
Next: TRUST FOR CREDIT UNIONS, NSAR-A, 1996-04-29



<PAGE>   1
              As filed with the Securities and Exchange Commission.
                                                       Registration No. 33-24434
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D. C. 20549

                                    FORM N-4

                   REGISTRATION STATEMENT UNDER THE SECURITIES
                                   ACT OF 1933

   
                     Post-Effective Amendment No. 10     /x/
    

                          NATIONWIDE VARIABLE ACCOUNT-3
                           (Exact Name of Registrant)

                        NATIONWIDE LIFE INSURANCE COMPANY
                               (Name of Depositor)

                 ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
         (Address of Depositor's Principal Executive Offices) (Zip Code)

        Depositor's Telephone Number, including Area Code: (614) 249-7111

 GORDON E. MCCUTCHAN, SECRETARY, ONE NATIONWIDE PLAZA, COLUMBUS, OHIO 43216-6609
                     (Name and Address of Agent for Service)

       This Post-Effective Amendment amends the Registration Statement in
respect of the Prospectus, the Statement of Additional Information, and the
Financial Statements.

       It is proposed that this filing will become effective (check appropriate
       space)

/ /    immediately upon filing pursuant to paragraph (b) of Rule 485 
   
/X/    on May 1, 1996 pursuant to paragraph (b) of Rule 485 
    
/ /    60 days after filing pursuant to paragraph (a)(i) of Rule 485 
/ /    on (date) pursuant to paragraph (a)(i) of Rule (485)
/ /    this post-effective amendment designates a new effective date for a
       previously filed post-effective amendment.

   
       The Registrant has registered an indefinite number of securities by a
prior registration statement in accordance with Rule 24f-2 under the Investment
Company Act of 1940. Pursuant to Paragraph (a)(3) thereof, a non-refundable fee
in the amount of $500 has been paid to the Commission. Registrant filed its Rule
24f-2 Notice for the fiscal year ended December 31, 1995, on February 15, 1996.
    

================================================================================


                                     1 of 96
<PAGE>   2
                          NATIONWIDE VARIABLE ACCOUNT-3
                     REFERENCE TO ITEMS REQUIRED BY FORM N-4

   
<TABLE>
<CAPTION>
N-4 ITEM                                                                                                         PAGE
<S>                                                                                                              <C>
Part A     INFORMATION REQUIRED IN A PROSPECTUS
    Item     1.   Cover page...................................................................................     3
    Item     2.   Definitions..................................................................................     4
    Item     3.   Synopsis or Highlights.......................................................................    10
    Item     4.   Condensed Financial Information..............................................................    11
    Item     5.   General Description of Registrant, Depositor, and Portfolio Companies........................    13
    Item     6.   Deductions and Expenses......................................................................    15
    Item     7.   General Description of Variable Annuity Contracts............................................    18
    Item     8.   Annuity Period...............................................................................    21
    Item     9.   Death Benefit and Distributions..............................................................    23
    Item    10.   Purchases and Contract Value.................................................................    27
    Item    11.   Redemptions..................................................................................    28
    Item    12.   Taxes........................................................................................    30
    Item    13.   Legal Proceedings............................................................................    33
    Item    14.   Table of Contents of the Statement of Additional Information.................................    33

Part B     INFORMATION REQUIRED IN A STATEMENT OF ADDITIONAL INFORMATION
    Item    15.   Cover Page...................................................................................    36
    Item    16.   Table of Contents............................................................................    36
    Item    17.   General Information and History..............................................................    36
    Item    18.   Services.....................................................................................    36
    Item    19.   Purchase of Securities Being Offered.........................................................    36
    Item    20.   Underwriters.................................................................................    37
    Item    21.   Calculation of Performance...................................................................    37
    Item    22.   Annuity Payments.............................................................................    38
    Item    23.   Financial Statements.........................................................................    39

Part C     OTHER INFORMATION
    Item    24    Financial Statements and Exhibits............................................................    75
    Item    25.   Directors and Officers of the Depositor......................................................    77
    Item    26.   Persons Controlled by or Under Common Control with the Depositor or Registrant...............    79
    Item    27.   Number of Contract Owners....................................................................    79
    Item    28.   Indemnification..............................................................................    88
    Item    29.   Principal Underwriter........................................................................    88
    Item    30.   Location of Accounts and Records.............................................................    90
    Item    31.   Management Services..........................................................................    90
    Item    32.   Undertakings.................................................................................    90
</TABLE>
    


                                    2 of 96
<PAGE>   3
                        NATIONWIDE LIFE INSURANCE COMPANY
                                   HOME OFFICE
                                 P.O. BOX 182030
          COLUMBUS, OHIO 43218-2030, 1-800-826-3167, TDD 1-800-238-3035

                 INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS
                   ISSUED BY THE NATIONWIDE VARIABLE ACCOUNT-3
                      OF NATIONWIDE LIFE INSURANCE COMPANY

   
       The Individual Deferred Variable Annuity Contracts described in this
prospectus are flexible Purchase Payment contracts (collectively referred to as
the "Contracts"). References throughout the prospectus to Individual Deferred
Variable Annuity Contracts shall also mean certificates issued under Group
Flexible Fund Retirement Contracts. The Contracts are sold to individuals for
use in retirement plans which may qualify for special federal tax treatment
under the Internal Revenue Code (the "Code"). Annuity payments under the
Contracts are deferred until a selected later date.
    

       Purchase payments are allocated to the Nationwide Variable Account-3
("Variable Account"), a separate account of Nationwide Life Insurance Company
(the "Company"). The Variable Account uses its assets to purchase shares at net
asset value in one or more of the following series of the underlying Mutual Fund
options:

   
               VAN KAMPEN AMERICAN CAPITAL LIFE INVESTMENT TRUST:

                   -Asset Allocation Fund (Formerly "Multiple Strategy Fund") 
                   -Domestic Income Fund (Formerly "Domestic Strategic
                      Income Fund")
                   -Emerging Growth Fund -Enterprise Fund (Formerly "Common
                      Stock Fund") 
                   -Global Equity Fund 
                   -Government Fund 
                   -Money Market Fund 
                   -Real Estate Securities Fund
    

       This prospectus provides you with the basic information you should know
about the Individual Deferred Variable Annuity Contracts issued by the
Nationwide Variable Account-3 before investing. You should read it and keep it
for future reference. A Statement of Additional Information dated May 1, 1996,
containing further information about the Contracts and the Nationwide Variable
Account-3 has been filed with the Securities and Exchange Commission. You can
obtain a copy without charge from Nationwide Life Insurance Company by calling
the number listed above, or writing P. O. Box 182030, Columbus, Ohio 43218-2030.

THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE COMMISSION NOR HAS THE COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY
OF THE PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

   
THE STATEMENT OF ADDITIONAL INFORMATION, DATED MAY 1, 1996, IS INCORPORATED
HEREIN BY REFERENCE. THE TABLE OF CONTENTS FOR THE STATEMENT OF ADDITIONAL
INFORMATION APPEARS ON PAGE 33F THE PROSPECTUS.

                   THE DATE OF THIS PROSPECTUS IS MAY 1, 1996.
    

                                       1

                                    3 of 96
<PAGE>   4
                            GLOSSARY OF SPECIAL TERMS

ACCUMULATION UNIT-An accounting unit of measure used to calculate the Variable
Account Contract Value prior to the Annuity Commencement Date.

   
ANNUITANT- The person actually receiving annuity payments and upon whose
continuation of life any annuity payment involving life contingencies depends.
The Annuitant is named on the Data Page of the Contract unless changed. No
change of Annuitant may be made without the prior consent of the Company. This
person must be age 78 or younger at the time of Contract issuance.

ANNUITIZATION- The period during which annuity payments are actually received.

ANNUITIZATION DATE-The date on which annuity payments actually commence.

ANNUITY COMMENCEMENT DATE-The date on which annuity payments are scheduled to
commence. The Annuity Commencement Date is shown on the Data Page of the
Contract and is subject to change by the Owner.

ANNUITY PAYMENT OPTION-The chosen form of annuity payments. Several options are
available under the Contract.
    

ANNUITY UNIT-An accounting unit of measure used to calculate the value of
Variable Annuity payments.

   
BENEFICIARY-The Beneficiary is the person who may be the recipient of certain
benefits under the Contract upon the death of the Designated Annuitant prior to
the Annuitization Date. The Beneficiary can be changed by the Contract Owner as
set forth in the Contract.
    

CODE-The Internal Revenue Code of 1986, as amended.

   
COMPANY- Nationwide Life Insurance Company.
    

CONTINGENT BENEFICIARY-The Contingent Beneficiary is the person who may be the
recipient of certain benefits under the Contract if the named Beneficiary is not
living at the time of the death of the Designated Annuitant.

   
CONTINGENT DESIGNATED ANNUITANT-The Contingent Designated Annuitant may be the
recipient of certain rights or benefits under this Contract when the Designated
Annuitant dies before the Annuity Commencement Date. If a Contingent Designated
Annuitant is named on the application, all provisions of the Contract which are
based on the death of the Designated Annuitant will be based on the death of the
last survivor of the Designated Annuitant and the Contingent Designated
Annuitant. The Owner's right to name a Contingent Designated Annuitant may be
restricted under the provisions of any retirement or deferred compensation plan
for which this Contract is issued. A Contingent Designated Annuitant may be
named only if the Owner and Designated Annuitant are different people or if the
Owner is a non-natural person.

CONTRACT- The Individual Deferred Variable Annuity Contract described in this
prospectus.
    

CONTRACT ANNIVERSARY-An anniversary of the Date of Issue of the Contract as
shown on the Data Page of the Contract.

   
CONTRACT OWNER (OWNER)-The Contract Owner is the person who possesses all rights
under the Contract, including the right to designate and change any designations
of the Owner, Owner's Beneficiary, Designated Annuitant, Contingent Designated
Annuitant, Beneficiary, Contingent Beneficiary, Annuity Payment Option, and the
Annuity Commencement Date. The Contract Owner is the person named on the
application, unless changed.

CONTRACT VALUE-The sum of the value of all Accumulation Units attributable to
the Contract plus any amount held under the Contract in the Fixed Account.

CONTRACT YEAR-Each year the Contract remains in force commencing with the Date
of Issue.
    

DATE OF ISSUE-The date shown as the Date of Issue on the Contract Data Page of
the Contract.

   
DEATH BENEFIT-The benefit payable upon the death of the Designated Annuitant (or
the Continent Designated Annuitant, if applicable). This benefit does not apply
upon the death of the Contract Owner when the Owner and Designated Annuitant are
not the same person. If the Annuitant dies after the Annuitization Date, any
benefit that may be payable shall be as specified in the Annuity Payment Option
elected.
    

                                       2

                                    4 of 96
<PAGE>   5
DESIGNATED ANNUITANT-The person designated prior to the Annuity Commencement
Date to receive annuity payments. The Designated Annuitant is named on the Data
Page, unless changed. The Company reserves the right to reject any change of the
Designated Annuitant which has been made without the prior consent of the
Company. This person must be age 78 or younger at the time of contract issuance.

   
DISTRIBUTION- Any payment of part or all of the Contract Value.

ERISA-The Employee Retirement Income Security Act of 1974, as amended.

FIXED ACCOUNT-The Fixed Account is made up of all assets of the Company other
than those in the Variable Account or any other segregated asset account.

FIXED ANNUITY-An annuity providing for payments which are guaranteed by the
Company as to dollar amount during Annuitization.
    

HOME OFFICE-The main office of the Company located in Columbus, Ohio.

   
INDIVIDUAL RETIREMENT ANNUITY (IRA)-An annuity which qualifies for favorable tax
treatment under Section 408 of the Code.
    

INTEREST RATE GUARANTEE PERIOD-An interest rate declared for the Fixed Account
is guaranteed not to change for the duration of the Interest Rate Guarantee
Period. The interest rate declared will expire on the final day of a calendar
quarter during which the one year anniversary of the deposit or transfer into
the Fixed Account occurs; therefore, the initial Interest Rate Guarantee Period
for deposits or transfers to the Fixed Account may continue for up to three
months after a one year period has expired. Subsequent guarantee periods will be
for twelve months.

   
MUTUAL FUND (FUND)-A registered management investment company in which the
assets of the Sub-Accounts of the Variable Account will be invested.

NON-QUALIFIED CONTRACT- A Contract which does not qualify for favorable tax
treatment under Sections 401, 408, or 403(b) of the Code.
    

OWNER'S BENEFICIARY-The Owner's Beneficiary is named in the application and is
subject to change by the Owner. If the Owner wishes to name an Owner's
Beneficiary, he must do so in the application. The Owner's Beneficiary may be
the recipient of certain rights or benefits under this Contract when the Owner
dies before the Annuity Commencement Date. The Owner's right to name an Owner's
Beneficiary may be restricted under the provisions of the retirement or deferred
compensation plan for which this Contract is issued.

PLAN PARTICIPANT-The Plan Participant is the person for whom contributions are
being made to a Qualified Plan or Tax Sheltered Annuity either through employer
contributions or employee salary reduction contributions.

   
PURCHASE PAYMENT- A deposit of new value into the Contract. The term "Purchase
Payment" does not include transfers between the Variable Accont and Fixed
Account, or among the Sub-Accounts.

QUALIFIED CONTRACTS- A Contract which receives favorable tax treatment under the
provisions of the Code, including those described in Section 401 and 403(a).

SUB-ACCOUNTS- Separate and distinct divisions of the Variable Account, to which
specific underlying Mutual Fund shares are allocated and for which Accumulation
Units and Annuity Units are separately maintained.

TAX SHELTERED ANNUITY-An annuity which qualifies for favorable tax treatment
under Section 403(b) of the Code.
    

VALUATION DATE-Each day the New York Stock Exchange is open for business or any
other day during which there is a sufficient degree of trading of the Variable
Account's underlying Mutual Fund shares held by the Variable Account such that
the current net asset value of the Variable Account's Accumulation Units might
be materially affected.

VALUATION PERIOD-The period of time commencing at the close of business of the
New York Stock Exchange and ending at the close of business for the next
succeeding Valuation Date.

   
VARIABLE ACCOUNT-The Nationwide Variable Account-3, a separate investment
account of the Company into which Variable Account Purchase Payments are
allocated. The Variable Account is divided into Sub-Accounts, each of which
invests in shares of a separate underlying Mutual Fund.
    

VARIABLE ANNUITY-An annuity providing for payments which vary in amount with the
investment experience of the Variable Account.

                                       3

                                    5 of 96
<PAGE>   6
                                TABLE OF CONTENTS

   
<TABLE>
<S>                                                                                                                  <C>
GLOSSARY OF SPECIAL TERMS..........................................................................................    2
SUMMARY OF CONTRACT EXPENSES.......................................................................................    5
UNDERLYING MUTUAL FUND ANNUAL EXPENSES.............................................................................    6
SYNOPSIS...........................................................................................................    8
CONDENSED FINANCIAL INFORMATION....................................................................................    9
NATIONWIDE LIFE INSURANCE COMPANY..................................................................................   11
THE VARIABLE ACCOUNT...............................................................................................   11
         Underlying Mutual Fund Options............................................................................   11
         Voting Rights.............................................................................................   12
VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS..................................................   13
         Mortality Risk Charge.....................................................................................   13
         Expense Risk Charge.......................................................................................   13
         Contingent Deferred Sales Charge..........................................................................   13
         Elimination of Contingent Deferred Sales Charge...........................................................   14
         Contract Maintenance Charge and Administration Charge.....................................................   14
         Premium Taxes.............................................................................................   15
         Expenses of the Variable Account..........................................................................   15
         Investments of the Variable Account.......................................................................   16
         Right to Revoke...........................................................................................   16
         Transfers.................................................................................................   16
         Assignment................................................................................................   17
         Loan Privilege............................................................................................   17
         Beneficiary Provisions....................................................................................   18
         Ownership Provisions......................................................................................   18
         Substitution of Securities................................................................................   19
         Contract Owner Inquiries..................................................................................   19
ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT............................................................................   19
         Value of an Annuity Unit..................................................................................   19
         Assumed Investment Rate...................................................................................   20
         Frequency and Amount of Annuity Payments..................................................................   20
         Annuity Commencement Date.................................................................................   20
         Change in Annuity Commencement Date.......................................................................   20
         Annuity Payment Options...................................................................................   20
         Death of Contract Owner...................................................................................   21
         Death Benefit at Death of Designated Annuitant Prior to the Annuity
              Commencement Date....................................................................................   22
         Death Benefit After the Annuity Commencement Date.........................................................   22
         Required Distribution for Qualified Plans or Tax Sheltered Annuities......................................   22
         Required Distributions for Individual Retirement Annuities................................................   23
         Generation-Skipping Transfers.............................................................................   23
GENERAL INFORMATION................................................................................................   24
         Contract Owner Services...................................................................................   24
         Statements and Reports....................................................................................   25
         Allocation of Purchase Payments and Contract Value........................................................   25
         Value of a Variable Account Accumulation Unit.............................................................   25
         Net Investment Factor.....................................................................................   26
         Valuation of Assets.......................................................................................   26
         Determining the Contract Value............................................................................   26
         Surrender (Redemption)....................................................................................   26
         Surrenders Under a Qualified Plan or Tax Sheltered Annuity Contract.......................................   27
         Taxes.....................................................................................................   28
         Non-Qualified Contracts...................................................................................   28
         Diversification...........................................................................................   29
         Charge for Tax Provisions.................................................................................   30
         Qualified Plans, Individual Retirement Annuities, Individual Retirement Accounts
              and Tax Sheltered Annuities..........................................................................   30
         Advertising...............................................................................................   30
LEGAL PROCEEDINGS..................................................................................................   31
TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION...........................................................   31
APPENDIX...........................................................................................................   32
</TABLE>
    

                                       4

                                    6 of 96
<PAGE>   7
                          SUMMARY OF CONTRACT EXPENSES

<TABLE>
<S>                                                                                                  <C>
CONTRACT OWNER TRANSACTION EXPENSES
       Maximum Deferred Sales Charge(1)............................................................        7     %
                                                                                                     ------------
</TABLE>

<TABLE>
<CAPTION>
- --------------------------------------------------------------------------

           RANGE OF CONTINGENT DEFERRED SALES CHARGE OVER TIME

 Number of Completed Years from Date    Contingent Deferred Sales Charge
         of Purchase Payment                       Percentage
<S>                                     <C>
                  0                                    7%
                  1                                    6%
                  2                                    5%
                  3                                    4%
                  4                                    3%
                  5                                    2%
                  6                                    1%
                  7                                    0%
- --------------------------------------------------------------------------
</TABLE>

<TABLE>
<S>                                                                                                  <C>
MAXIMUM ANNUAL CONTRACT MAINTENANCE CHARGE(2).....................................................   $     30
                                                                                                     ------------
VARIABLE ACCOUNT ANNUAL EXPENSES
       Mortality and Expense Risk Charge..........................................................       1.25    %
                                                                                                     ------------
       Administration Charge......................................................................       0.05    %
                                                                                                     ------------
         Total Variable Account Annual Expenses...................................................       1.30    %
                                                                                                     ------------
</TABLE>

   
(1)  Starting with the second year after a Purchase Payment has been made, 10%
     of the Contract Value may be withdrawn without imposition of a Contingent
     Deferred Sales Charge. This free withdrawal privilege is non-cumulative and
     must be used in the year available. Withdrawals may be restricted for
     Contracts issued pursuant to the terms of a Tax Sheltered Annuity or other
     Qualified Plan. The Contingent Deferred Sales Charge is imposed only
     against Purchase Payments (see "Contingent Deferred Sales Charge").
    

(2)  The annual Contract Maintenance Charge is deducted on each Contract
     Anniversary and in any year in which the entire Contract Value is
     surrendered on the date of Surrender. The Company waives or reduces the
     Contract Maintenance fee for certain Qualified Plans (see "Contract
     Maintenance Charge and Administration Charge").


                                       5

                                    7 of 96
<PAGE>   8

    UNDERLYING MUTUAL FUND ANNUAL EXPENSES (After Expense Reimbursements)(3)
   
<TABLE>
<S>                                                                                                     <C>
     Asset Allocation Fund
       Management Fees ..............................................................................    0.36    %
       Other Expenses................................................................................    0.24    %
         Total underlying Mutual Fund Expenses.......................................................    0.60    %
     Domestic Income Fund
       Management Fees...............................................................................    0.17    %
       Other Expenses................................................................................    0.43    %
         Total underlying Mutual Fund Expenses.......................................................    0.60    %
     Emerging Growth Fund
       Management Fees...............................................................................    0.00    %
       Other Expenses................................................................................    2.50    %
         Total underlying Mutual Fund Expenses.......................................................    2.50    %
     Enterprise Fund
       Management Fees ..............................................................................    0.42    %
       Other Expenses................................................................................    0.18    %
         Total underlying Mutual Fund Expenses.......................................................    0.60    %
     Global Equity Fund
       Management Fees...............................................................................    0.00    %
       Other Expenses................................................................................    4.35    %
         Total underlying Mutual Fund Expenses.......................................................    4.35    %
     Government Fund
       Management Fees...............................................................................    0.38    %
       Other Expenses................................................................................    0.22    %
         Total underlying Mutual Fund Expenses.......................................................    0.60    %
     Money Market Fund
       Management Fees...............................................................................    0.17    %
       Other Expenses................................................................................    0.43    %
         Total underlying Mutual Fund Expenses.......................................................    0.60    %
     Real Estate Securities Fund
       Management Fees...............................................................................    0.60    %
       Other Expenses................................................................................    1.90    %
         Total underlying Mutual Fund Expenses.......................................................    2.50    %
</TABLE>


(3)  The Mutual Fund expenses shown above are assessed at the underlying Mutual
     Fund level and are not direct charges against separate account assets or
     reductions from Contract Values. These underlying Mutual Fund expenses are
     taken into consideration in computing each underlying Mutual Fund's net
     asset value, which is the share price used to calculate the unit values of
     the Variable Account. The management fees and other expenses, some of which
     may be subject to fee waivers or expense reimbursements, are more fully
     described in the prospectuses for each underlying Mutual Fund. The
     information relating to the underlying Mutual Fund expenses was provided by
     the underlying Mutual Fund and was not independently verified by the
     Company.
    

                                       6

                                    8 of 96
<PAGE>   9
                                     EXAMPLE

   
The following chart depicts the dollar amount of expenses that would be incurred
under this Contract assuming a $1000 initial Purchase Payment and 5% annual
return. These dollar figures are illustrative only and should not be considered
a representation of past or future expenses. Actual expenses may be greater or
lesser than those shown below. The expense amounts presented are derived from a
formula which allows the $30 Contract Maintenance Charge to be expressed as a
percentage of the average Contract account size for existing Contracts. Since
the average Contract account size for Contracts issued under this prospectus is
greater than $1000, the expense effect of the Contract Maintenance Charge is
reduced accordingly.

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------------
                       If you surrender your       If you do not surrender your       If you annuitize your
                    Contract at the end of the      Contract at the end of the     Contract at the end of the
                      applicable time period          applicable time period         applicable time period
- -----------------------------------------------------------------------------------------------------------------
                  1 Yr.  3 Yrs.  5 Yrs.  10 Yrs.  1 Yr.  3 Yrs.  5 Yrs.  10 Yrs. 1 Yr.  3 Yrs.  5 Yrs.  10 Yrs.
- -----------------------------------------------------------------------------------------------------------------
<S>               <C>    <C>     <C>     <C>      <C>    <C>     <C>     <C>     <C>    <C>     <C>     <C>
Asset Allocation
Fund                93    114     143      241      21     65     112      241     *      65     112      241
- -----------------------------------------------------------------------------------------------------------------
Domestic Income
Fund                93    114     143      241      21     65     112      241     *      65     112      241
- -----------------------------------------------------------------------------------------------------------------
Emerging Growth
Fund               112    170     237      427      41    124     209      427     *     124     209      427
- -----------------------------------------------------------------------------------------------------------------
Enterprise Fund     93    114     143      241      21     65     112      241     *      65     112      241
- -----------------------------------------------------------------------------------------------------------------
Global Equity
Fund               130    223     322      577      60    180     296      577     *     180     296      577
- -----------------------------------------------------------------------------------------------------------------
Government Fund     93    114     143      241      21     65     112      241     *      65     112      241
- -----------------------------------------------------------------------------------------------------------------
Money Market
Fund                93    114     143      241      21     65     112      241     *      65     112      241
- -----------------------------------------------------------------------------------------------------------------
Real Estate
Securities Fund    112    170     237      427      41    124     209      427     *     124     209      427
- -----------------------------------------------------------------------------------------------------------------
</TABLE>
    

(*)  The Contracts sold under this prospectus do not permit annuitizations
     during the first two Contract Years.

   
The purpose of the Summary of Contract Expenses and Example are to assist the
Contract Owner in understanding the various costs and expenses that will be
borne directly or indirectly. The expenses of the Nationwide Variable Account-3
as well as those of the underlying Mutual Fund options are reflected in the
table. For more complete descriptions of the expenses of the Variable Account,
see "Variable Account Charges, Purchase Payments, and Other Deductions". For 
more complete information regarding expenses paid out of the assets of a 
particular underlying Mutual Fund, see the prospectus for the underlying 
Mutual Fund. Deductions for premium taxes may also apply but are not 
reflected in the Example shown above (see "Premium Taxes").
    

                                       7

                                    9 of 96
<PAGE>   10
                                    SYNOPSIS
   
       The Company does not deduct a sales charge from Purchase Payments made
for these Contracts. However, if any part of the Contract Value of such
Contracts is surrendered, the Company will, with certain exceptions, deduct from
the Contract Owner's Contract Value a Contingent Deferred Sales Charge not to
exceed 7% of the lesser of the total of all Purchase Payments made, within 84
months prior to the date of the request to surrender, or the amount surrendered.
This charge, when applicable, is imposed to permit the Company to recover sales
expenses which have been advanced by the Company (see "Contingent Deferred Sales
Charge").
    

       In addition, on each Contract Anniversary the Company will deduct an
annual Contract Maintenance Charge of $30 from the Contract Value of the
Contracts. The Company will also assess an Administration Charge equal to an
annual rate of 0.05% of the daily net asset value of the Variable Account. These
charges are to reimburse the Company for administrative expenses related to the
issue and maintenance of the Contracts. The Company does not expect to recover
from these charges an amount in excess of accumulated administrative expenses
(see "Contract Maintenance Charge and Administration Charge").

   
       The Company deducts a Mortality Risk Charge equal to an annual rate of
0.80% of the daily net asset value of the Sub-Accounts of the Variable Account
for mortality risk assumed by the Company (see "Mortality Risk Charge").

       The Company deducts an Expense Risk Charge equal to an annual rate of
0.45% of the daily net asset value of the Sub-Accounts of the Variable Account
as compensation for the Company's risk in undertaking not to increase
administrative charges on the Contracts regardless of the actual administrative
costs (see "Expense Risk Charge").

       The initial first year Purchase Payment must be at least $1,500 for
Non-Qualified Contracts. However, if periodic payments are expected by the
Company, this initial first year minimum may be satisfied by Purchase Payments
made on an annualized basis. The cumulative total of all Purchase Payments under
Contracts issued on the life of any one Designated Annuitant may not exceed
$1,000,000 without the prior consent of the Company (see "Allocation of Purchase
Payments and Contract Value").

       If the Contract Value at the Annuity Commencement Date is less than $500,
the Contract Value may be distributed in one lump sum in lieu of annuity
payments. If any annuity payment would be less than $20, the Company shall have
the right to change the frequency of payments to such intervals as will result
in payments of at least $20. In no event, however, will annuity payments be made
less frequently than annually (see "Frequency and Amount of Annuity Payments").

       Premium taxes payable to any governmental entity will be charged against
the Contracts. If any such premium taxes are payable by the Company at the time
Purchase Payments are made, an equal premium tax deduction may be made from the
Contract prior to the allocation of any Purchase Payment to any underlying
Mutual Fund option (see "Premium Taxes").

       To be sure that the Contract Owner is satisfied with the Contract, the
Contract Owner has a ten day free look. Within ten days of the day the Contract
is received, it may be returned to the Home Office of the Company at the address
shown on page 1 of this prospectus. When the Contract is received by the
Company, the Company will void the Contract and refund the Contract Value in
full unless otherwise required by state and/or federal law. All Individual
Retirement Annuities will be a return of Purchase Payments (see "Right to
Revoke").
    

                                       8

                                    10 of 96
<PAGE>   11
CONDENSED FINANCIAL INFORMATION

Accumulation Unit Values (For an accumulation unit outstanding throughout the
period)

   
<TABLE>
<CAPTION>
                                                                 NUMBER OF UNITS
                            BEGINNING            ENDING            AT THE END
         FUND              UNIT VALUE          UNIT VALUE         OF THE PERIOD             YEAR
==========================================================================================================
<S>                      <C>                   <C>               <C>                        <C>
Asset Allocation Fund-Q      16.406732           21.272421             606,415              1995
                         ---------------------------------------------------------------------------------
                             17.253369           16.406732             749,168              1994
                         ---------------------------------------------------------------------------------
                             16.230095           17.253369             841,559              1993
                         ---------------------------------------------------------------------------------
                             15.327503           16.230095             812,793              1992
                         ---------------------------------------------------------------------------------
                             12.222570           15.327503             704,818              1991
                         ---------------------------------------------------------------------------------
                             12.154424           12.222570             577,104              1990
                         ---------------------------------------------------------------------------------
                             10.451221           12.154424             405,746              1989
                         ---------------------------------------------------------------------------------
                             10.000000           10.451221             157,320              1988
==========================================================================================================
Asset Allocation Fund-NQ     16.406732           21.272421           1,070,729              1995
                         ---------------------------------------------------------------------------------
                             17.253369           16.406732           1,250,980              1994
                         ---------------------------------------------------------------------------------
                             16.230095           17.253369           1,367,736              1993
                         ---------------------------------------------------------------------------------
                             15.327503           16.230095           1,273,695              1992
                         ---------------------------------------------------------------------------------
                             12.222570           15.327503           1,058,861              1991
                         ---------------------------------------------------------------------------------
                             12.154424           12.222570             876,452              1990
                         ---------------------------------------------------------------------------------
                             10.451221           12.154424             672,660              1989
                         ---------------------------------------------------------------------------------
                             10.000000           10.451221             295,223              1988
==========================================================================================================
Domestic Income Fund-Q       13.235145           15.854864             294,678              1995
                         ---------------------------------------------------------------------------------
                             14.016253           13.235145             304,564              1994
                         ---------------------------------------------------------------------------------
                             12.208185           14.016253             363,127              1993
                         ---------------------------------------------------------------------------------
                             10.995055           12.208185             247,610              1992
                         ---------------------------------------------------------------------------------
                              9.189127           10.995055             175,620              1991
                         ---------------------------------------------------------------------------------
                             10.036383            9.189127              85,930              1990
                         ---------------------------------------------------------------------------------
                             10.753229           10.036383              87,598              1989
                         ---------------------------------------------------------------------------------
                             10.000000           10.753229              21,293              1988
==========================================================================================================
Domestic Income Fund-NQ      13.235145           15.854864             720,487              1995
                         ---------------------------------------------------------------------------------
                             14.016253           13.235145             574,730              1994
                         ---------------------------------------------------------------------------------
                             12.208185           14.016253             705,552              1993
                         ---------------------------------------------------------------------------------
                             10.995055           12.208185             707,076              1992
                         ---------------------------------------------------------------------------------
                              9.189127           10.995055             587,343              1991
                         ---------------------------------------------------------------------------------
                             10.036383            9.189127             324,341              1990
                         ---------------------------------------------------------------------------------
                             10.753229           10.036383             311,252              1989
                         ---------------------------------------------------------------------------------
                             10.000000           10.753229              71,538              1988
==========================================================================================================
Emerging Growth Fund-Q       10.000000           11.635151              24,126              1995
==========================================================================================================
Emerging Growth Fund-NQ      10.000000           11.635151              79,497              1995
==========================================================================================================
Enterprise Fund-Q            19.065611           25.778191             425,489              1995
                         ---------------------------------------------------------------------------------
                             19.993094           19.065611             549,470              1994
                         ---------------------------------------------------------------------------------
                             18.587100           19.993094             530,005              1993
                         ---------------------------------------------------------------------------------
                             17.522020           18.587100             495,092              1992
                         ---------------------------------------------------------------------------------
                             13.014276           17.522020             398,318              1991
                         ---------------------------------------------------------------------------------
                             14.154142           13.014276             218,497              1990
                         ---------------------------------------------------------------------------------
                             10.682887           14.154142             104,326              1989
                         ---------------------------------------------------------------------------------
                             10.000000           10.682887               3,717              1988
==========================================================================================================
Enterprise Fund-NQ           19.065611           25.778191             865,665              1995
                         ---------------------------------------------------------------------------------
                             19.993094           19.065611           1,141,284              1994
                         ---------------------------------------------------------------------------------
                             18.587100           19.993094           1,146,227              1993
                         ---------------------------------------------------------------------------------
                             17.522020           18.587100             926,595              1992
                         ---------------------------------------------------------------------------------
                             13.014276           17.522020             687,711              1991
                         ---------------------------------------------------------------------------------
                             14.154142           13.014276             286,980              1990
                         ---------------------------------------------------------------------------------
                             10.682887           14.154142             141,530              1989
                         ---------------------------------------------------------------------------------
                             10.000000           10.682887              24,248              1988
==========================================================================================================
Global Equity Fund-Q         10.000000           10.244062               4,239              1995
==========================================================================================================
Global Equity Fund-NQ        10.000000           10.244062               5,677              1995
==========================================================================================================
</TABLE>
    

                                       9

                                    11 of 96
<PAGE>   12
CONDENSED FINANCIAL INFORMATION (CONTINUED)

   
<TABLE>
<CAPTION>
                                                                          NUMBER OF UNITS
                                      BEGINNING           ENDING            AT THE END
         FUND                        UNIT VALUE         UNIT VALUE         OF THE PERIOD           YEAR
================================================================================================================
<S>                                  <C>                <C>               <C>                      <C>
Government Fund-Q                    12.821877          14.827943            187,304                1995
                       -----------------------------------------------------------------------------------------
                                     13.620968          12.821877            227,201                1994
                       -----------------------------------------------------------------------------------------
                                     12.794291          13.620968            293,305                1993
                       -----------------------------------------------------------------------------------------
                                     12.260048          12.794291            171,646                1992
                       -----------------------------------------------------------------------------------------
                                     10.689640          12.260048             92,681                1991
                       -----------------------------------------------------------------------------------------
                                     10.000000          10.689640             34,202                1990
================================================================================================================
Government Fund-NQ                   12.821877          14.827943            427,994                1995
                       -----------------------------------------------------------------------------------------
                                     13.620968          12.821877            501,364                1994
                       -----------------------------------------------------------------------------------------
                                     12.794291          13.620968            720,049                1993
                       -----------------------------------------------------------------------------------------
                                     12.260048          12.794291            452,081                1992
                       -----------------------------------------------------------------------------------------
                                     10.689640          12.260048            257,611                1991
                       -----------------------------------------------------------------------------------------
                                     10.000000          10.689640            119,020                1990
================================================================================================================
Money Market Fund-Q                  13.183559          13.724323            147,447                1995
                       -----------------------------------------------------------------------------------------
                                     12.879003          13.183559            277,679                1994
                       -----------------------------------------------------------------------------------------
                                     12.709641          12.879003            280,849                1993
                       -----------------------------------------------------------------------------------------
                                     12.458190          12.709641            264,988                1992
                       -----------------------------------------------------------------------------------------
                                     11.950917          12.458190            209,280                1991
                       -----------------------------------------------------------------------------------------
                                     11.217660          11.950917            207,210                1990
                       -----------------------------------------------------------------------------------------
                                     10.412806          11.217660            120,394                1989
                       -----------------------------------------------------------------------------------------
                                     10.000000          10.412806              1,976                1988
================================================================================================================
Money Market Fund-NQ                 13.183559          13.724323            326,438                1995
                       -----------------------------------------------------------------------------------------
                                     12.879003          13.183559            532,988                1994
                       -----------------------------------------------------------------------------------------
                                     12.709641          12.879003            583,001                1993
                       -----------------------------------------------------------------------------------------
                                     12.458190          12.709641            374,887                1992
                       -----------------------------------------------------------------------------------------
                                     11.950917          12.458190            415,122                1991
                       -----------------------------------------------------------------------------------------
                                     11.217660          11.950917            370,884                1990
                       -----------------------------------------------------------------------------------------
                                     10.412806          11.217660            188,561                1989
                       -----------------------------------------------------------------------------------------
                                     10.000000          10.412806             57,764                1988
================================================================================================================
Real Estate Securities Fund-Q        10.000000          10.765351              1,762                1995
================================================================================================================
Real Estate Securities Fund-NQ       10.000000          10.765351              2,808                1995
================================================================================================================
</TABLE>

*The 7 day yield on the Money Market Fund as of December 29,1995 was 3.71%
    

                                       10

                                    12 of 96
<PAGE>   13
NATIONWIDE LIFE INSURANCE COMPANY

       The Company is a stock life insurance company organized under the laws of
the State of Ohio in March, 1929. The Company is a member of the Nationwide
Insurance Enterprise, with its Home Office at One Nationwide Plaza, Columbus,
Ohio 43216. The Company offers a complete line of life insurance, including
annuities and accident and health insurance. It is admitted to do business in
the District of Columbia, Puerto Rico, and in all states.

                              THE VARIABLE ACCOUNT

       The Variable Account was established by the Company on October 7, 1987,
pursuant to the provisions of Ohio law, as the "Nationwide Variable Account-3".
The Company has caused the Variable Account to be registered with the Securities
and Exchange Commission as a unit investment trust pursuant to the provisions of
the Investment Company Act of 1940. Such registration does not involve
supervision of the management of the Variable Account or the Company by the
Securities and Exchange Commission.

       The Variable Account is a separate investment account of the Company and,
as such, is not chargeable with liabilities arising out of any other business
the Company may conduct. The Company does not guarantee the investment
performance of the Variable Account. Obligations under the Contracts, however,
are obligations of the Company. Income, gains and losses, whether or not
realized, from the assets of the Variable Account are, in accordance with the
Contracts, credited to or charged against the Variable Account without regard to
other income, gains, or losses of the Company.

   
       Purchase Payments are allocated within the Variable Account among one or
more Sub-Accounts made up of shares in the underlying Mutual Fund(s) designated
by the Contract Owner. There are two Sub-Accounts within the Variable Account
for each of the underlying Mutual Fund options which may be designated by the
Contract Owner. One such Sub-Account contains the underlying Mutual Fund shares
attributable to Accumulation Units under Qualified Contracts and one such
Sub-Account contains the underlying Mutual Fund shares attributable to
Accumulation Units under Non-Qualified Contracts.
    

UNDERLYING MUTUAL FUND OPTIONS

       Contract Owners may choose from among the following underlying Mutual
Fund options under the Contracts.

       A summary of investment objectives is contained in the descriptions of
each underlying Mutual Fund option below. More detailed information may be found
in the current prospectus for each underlying Mutual Fund option offered. Such a
prospectus for the underlying Mutual Fund option(s) being considered must
accompany this prospectus and should be read in conjunction herewith. A copy of
each prospectus may be obtained without charge from Nationwide Life Insurance
Company by calling 1-800-826-3167, TDD 1-800-238-3035, or writing P. O. Box
182030, Columbus, Ohio 43218-2030.

       The underlying Mutual Fund options may also be available to registered
separate accounts offering variable annuity and variable life products of other
participating insurance companies, as well as to the Variable Account and other
separate accounts of the Company. Although the Company does not anticipate any
disadvantages to this, there is a possibility that a material conflict may arise
between the interest of the Variable Account and one or more of the other
separate accounts participating in the underlying Mutual Funds. A conflict may
occur due to a change in law affecting the operations of variable life and
variable annuity separate accounts, differences in the voting instructions of
the Contract Owners and those of other companies, or some other reason. In the
event of a conflict, the Company will take any steps necessary to protect the
Contract Owners and variable annuity payees, including withdrawal of the
Variable Account from participation in the underlying Mutual Fund or Mutual
Funds which are involved in the conflict.

   
VAN KAMPEN AMERICAN CAPITAL LIFE INVESTMENT TRUST

       The Van Kampen American Capital Life Investment Trust is an open-end
diversified management investment company organized as a Massachusetts business
trust on June 3, 1985. The Trust offers shares in separate Funds which are sold
only to insurance companies to provide funding for variable life insurance
policies and variable annuity contracts. Van Kampen American Capital Asset
Management, Inc. serves as the Fund's investment adviser.

       ASSET ALLOCATION FUND (FORMERLY "MULTIPLE STRATEGY FUND") (the "Asset
       Allocation Fund") seeks a high total investment return consistent with
       prudent risk through a fully managed investment policy
    

                                       11


                                    13 of 96
<PAGE>   14
       utilizing equity securities, primarily common stocks of large 
       capitalization companies, as well as investment grade intermediate and 
       long-term debt securities and money market securities.

   
       DOMESTIC INCOME FUND (FORMERLY "DOMESTIC STRATEGIC INCOME FUND") (the
       "Domestic Income Fund") seeks current income as its primary objective.
       Capital appreciation is a secondary objective. The Fund attempts to
       achieve these objectives through investment primarily in a diversified
       Fund of fixed-income securities. The Fund may invest in investment grade
       securities and lower rated and nonrated securities. Lower rated
       securities are regarded by the rating agencies as predominantly
       speculative with respect to the issuer's continuing ability to meet
       principal and interest payments. 

       EMERGING GROWTH FUND (the "Emerging Growth Fund") seeks capital
       appreciation by investing in a Fund of securities consisting principally
       of common stocks of small and medium sized companies considered by Van
       Kampen American Capital Asset Management, Inc. ("the Adviser"), to be
       emerging growth companies. Under normal market conditions, at least 65%
       of the Fund's total assets will be invested in common stocks of small and
       medium sized companies (less than $2 billion of market capitalization),
       both domestic and foreign. The Fund may invest up to 20% of its total
       assets in securities of foreign issuers. Additionally, the Fund may
       invest up to 15% of the value of its assets in restricted securities
       (i.e., securities which may not be sold without registration under the
       Securities Act of 1933) and in other securities not having readily
       available market quotations.

       ENTERPRISE FUND (FORMERLY "COMMON STOCK FUND") (the "Enterprise Fund")
       seeks capital appreciation by investing in a portfolio of securities
       consisting principally of common stocks.

       GLOBAL EQUITY FUND (the "Global Equity Fund") seeks long term capital
       growth through investments in an internationally diversified Fund of
       equity securities of companies of any nation including the United States.
       The Fund intends to be invested in equity securities of companies of at
       least three countries including the United States. Under normal market
       conditions, at least 65% of the Fund's total assets are so invested.
       Equity securities include common stocks, preferred stocks and warrants or
       options to acquire such securities.

       GOVERNMENT FUND (the "Government Fund") seeks to provide investors with a
       high current return consistent with preservation of capital. The
       Government Fund invests primarily in debt securities issued or guaranteed
       by the U.S. Government, its agencies or instrumentalities. In order to
       hedge against changes in interest rates, the Government Fund may also
       purchase or sell options and engage in transactions involving interest
       rate futures contracts and options on such contracts.

       MONEY MARKET FUND (the "Money Market Fund") seeks protection of capital
       and high current income by investing in short-term money market
       instruments.

       REAL ESTATE SECURITIES FUND (the "Real Estate Securities Fund") seeks
       long-term capital growth by investing in a portfolio of securities of
       companies operating in the real estate industry ("Real Estate
       Securities"). Current income is a secondary consideration. Real Estate
       Securities include equity securities, including common stocks and
       convertible securities, as well as non-convertible preferred stocks and
       debt securities of real estate industry companies. A "real estate
       industry company" is a company that derives at least 50% of its assets
       (marked to market), gross income or net profits from the ownership,
       construction, management or sale of residential, commercial or industrial
       real estate. Under normal market conditions, at least 65% of the Fund's
       total assets will be invested in Real Estate Securities, primarily equity
       securities of real estate investment trusts. The Fund may invest up to
       25% of its total assets in securities issued by foreign issuers, some or
       all of which may also be Real Estate Securities. There can be no
       assurance that the Fund will achieve its investment objective.
    

VOTING RIGHTS

   
       Voting rights under the Contracts apply ONLY with respect to Purchase
Payments or accumulated amounts allocated to the Variable Account.

       In accordance with its view of present applicable law, the Company will
vote the shares of the underlying Mutual Funds held in the Variable Account at
regular and special meetings of the shareholders of the underlying Mutual Funds.
These shares will be voted in accordance with instructions received from
Contract Owners who have an interest in the Variable Account. If the Investment
Company Act of 1940 or any regulation thereunder should be amended or if the
present interpretation thereof should change, and as a result the Company
determines that it is permitted to vote the shares of the underlying Mutual
Funds in its own right, it may elect to do so.
    

                                       12

                                    14 of 96
<PAGE>   15
   
       The person having the voting interest under a Contract shall be the
Contract Owner. The number of shares held in the Variable Account which are
attributable to each Contract Owner is determined by dividing the Contract
Owner's interest in each respective Sub-Account of the Variable Account by the
net asset value of the underlying Mutual Fund corresponding to the Sub-Account.

       The number of shares which a Contract Owner has the right to vote will be
determined as of a date chosen by the Company not more than 90 days prior to the
meeting of the underlying Mutual Fund and voting instructions will be solicited
by written communication at least 21 days prior to such meeting.
    

       Underlying Mutual Fund shares held in the Variable Account as to which no
timely instructions are received will be voted by the Company in the same
proportion as the voting instructions which are received with respect to all
Contracts participating in the Variable Account.

   
       Each person having a voting interest in the Variable Account will receive
periodic reports relating to the underlying Mutual Funds, proxy material and a
form with which to give such voting instructions.
    

       VARIABLE ACCOUNT CHARGES, PURCHASE PAYMENTS, AND OTHER DEDUCTIONS

MORTALITY RISK CHARGE

   
       The Company assumes a "mortality risk" by virtue of annuity rates
incorporated into the Contract which cannot be changed regardless of the death
rates of persons receiving annuity payments or of the general population.

       For assuming this mortality risk, the Company deducts a Mortality Risk
Charge from the Variable Account. This amount is computed on a daily basis, and
is equal to an annual rate of 0.80% of the daily net asset value of the
Sub-Accounts of the Variable Account. The Company expects to generate a profit
through assessing this charge.
    

EXPENSE RISK CHARGE

   
       The Company will not increase charges for administration of the Contracts
regardless of its actual expenses. For assuming this expense risk, the Company
deducts an Expense Risk Charge from the Variable Account. This amount is
computed on a daily basis, and is equal to an annual rate of 0.45% of the daily
net asset value of the Sub-Accounts of the Variable Account. The Company expects
to generate a profit through assessing this charge.
    

CONTINGENT DEFERRED SALES CHARGE

   
       No deduction for a sales charge is made from the Purchase Payments for
these Contracts. However, if any part of the Contract Value of such Contracts is
surrendered, the Company will, with certain exceptions (see "Elimination of
Contingent Deferred Sales Charge" section), deduct a Contingent Deferred Sales
Charge not to exceed 7% of the lesser of the total of all Purchase Payments made
within 84 months prior to the date of the request to surrender, or the amount
surrendered. The Contingent Deferred Sales Charge, when it is applicable, will
be used to cover expenses relating to the sale of the Contracts, including
commissions paid to sales personnel, the costs of preparation of sales
literature and other promotional activity. The Company attempts to recover its
distribution costs relating to the sale of the Contracts from the Contingent
Deferred Sales Charge. Any shortfall will be made up from the General Account of
the Company, which may indirectly include portions of the Mortality and Expense
Risk Charges, since the Company expects to generate a profit from these charges.
Gross Distribution Allowances which may be paid on the sale of these Contracts
are not more than 6.00% of Purchase Payments.

       If part or all of the Contract Value is surrendered, a Contingent
Deferred Sales Charge will be deducted by the Company. For purposes of the
Contingent Deferred Sales Charge, surrenders under a Contract come first from
the Purchase Payments which have been on deposit under the Contract for the
longest time period. For tax purposes, a surrender is usually treated as a
withdrawal of earnings first. This charge applies to the withdrawal of Purchase
Payments as follows:
    

                                       13

                                    15 of 96
<PAGE>   16
   
The Contingent Deferred Sales Charge applies to the withdrawal of Purchase
Payments as follows:
    

<TABLE>
<CAPTION>
    NUMBER OF COMPLETED                  CONTINGENT DEFERRED
     YEARS FROM DATE OF                      SALES CHARGE
      PURCHASE PAYMENT                        PERCENTAGE
<S>                                     <C>
             0                                    7%
             1                                    6%
             2                                    5%
             3                                    4%
             4                                    3%
             5                                    2%
             6                                    1%
             7                                    0%
</TABLE>

   
       Starting with the second year after a Purchase Payment has been made
under the Contract, 10% of that Purchase Payment may be withdrawn each year
without imposition of the Contingent Deferred Sales Charge. This free withdrawal
privilege is non-cumulative and must be used in the year available. Withdrawals
may be restricted for Contracts issued pursuant to the terms of a Tax Sheltered
Annuity or other Qualified Plan. No sales charges are deducted on redemption
proceeds that are transferred to the Fixed Account option of this annuity. The
Contract Owner may be subject to a tax penalty if the Contract Owner withdraws
Purchase Payments prior to the age 59-1/2; please see "Non-Qualified Contracts"
to determine when the penalty will apply.
    

ELIMINATION OF CONTINGENT DEFERRED SALES CHARGE

   
       For Tax Sheltered Annuities purchased on or after May 1, 1992, Qualified
Contracts sold in conjunction with 401 cases on or after May 1, 1992 and SEP-IRA
Contracts issued after May 1, 1992, the Company will waive the Contingent
Deferred Sales Charge when:
    

       A.     the Plan Participant experiences a case of hardship (as provided
              in Code Section 403(b) and as defined for purposes of Code Section
              401(k));

       B.     the Plan Participant becomes disabled (within the meaning of Code
              Section 72(m)(7) );

       C.     the Plan Participant attains age 59-1/2 and has participated in
              the Contract for at least 5 years, as determined from the Contract
              Anniversary date;

       D.     the Plan Participant has participated in the Contract for at least
              15 years as determined from the Contract Anniversary date;

       E.     the Plan Participant dies; or

       F.     the Contract is annuitized after 2 years from the inception of the
              Contract.

       For Non-Qualified Contracts and Individual Retirement Annuities the
Company will waive the Contingent Deferred Sales Charge when:

       A.     the Designated Annuitant dies; or

       B.     the Contract Owner annuitizes after 2 years in the Contract.

   
       When a Contract described in this prospectus is exchanged for another
Contract issued by the Company or any of its affiliate insurance companies, of
the type and class which the Company determined is eligible for such exchange,
the Company will waive the Contingent Deferred Sales Charge on the first
Contract.
    

       Sales without commissions or other standard distribution expenses can
result in the elimination of sales charges.

       In no event will the elimination of Contingent Deferred Sales Charges be
permitted where such elimination will be unfairly discriminatory to any person,
or where it is prohibited by state law.

CONTRACT MAINTENANCE CHARGE AND ADMINISTRATION CHARGE

       Each year on the Contract Anniversay, the Company deducts an annual
Contract Maintenance Charge from the Contract Value to reimburse it for
administrative expenses relating to the issuance and maintenance of the
contract. The Charges are as follows:

                                       14

                                    16 of 96
<PAGE>   17
   
<TABLE>
<CAPTION>
          ----------------------------------------------------------------------------------------------------------------
                                      AMOUNT                                    TYPE OF CONTRACT ISSUED
          ----------------------------------------------------------------------------------------------------------------
                        <S>                                           <C>
                                                                      - Non-Qualified Plans
                                                                      - Individual Retirement Annuities
                                      $30.00                          - Qualified Contracts (issued pursuant to a
                                                                        401 plan prior to May 1, 1992).(1)
          ----------------------------------------------------------------------------------------------------------------
                                      $12.00                          - Tax Sheltered Annuity Contracts issued on
                                                                        or after May 1, 1992.(2)
          ----------------------------------------------------------------------------------------------------------------
                                 $30.00 to $0.00                      - Qualified Contracts (issued pursuant to a
                                                                        401 plan on or after May 1, 1992.)(3)
                                                                      - SEP-IRA Contracts sold on or after May 1,
                                                                        1992(3)
          ----------------------------------------------------------------------------------------------------------------
</TABLE>


(1) If additional Contracts are or were issued pursuant to a 401 plan funded by
Contracts prior to May 1, 1992, such additional Contracts shall have a Contract
Maintenance Charge of $30.00.

(2) This charge may be lowered to reflect the Company's savings in
administration of the plan.

(3) Variances are based on internal underwriting guidelines which can result in
reductions of charges in incremental amounts of $5.00. Underwriting
considerations include the size of the group, the average participant account
balance transferred to the Company, if any, and administrative savings.

       The Contract Maintenance Charge will be allocated between the Fixed
Account and Variable Account in the same percentages as the Purchase Payment
allocations are made. The Company also assesses an Administration Charge equal
on an annual basis to 0.05% of the daily net asset value of the Variable
Account. The deduction of the Administration Charge is made from each
Sub-Account in the same proportion that the Contract Value in each Sub-Account
bears to the total Contract Value in the Variable Account. These charges are
designed only to reimburse the Company for administrative expenses. The Company
will monitor these charges to ensure that they do not exceed annual
administration expenses. In any Contract Year when a Contract is surrendered for
its full value on other than the Contract Anniversary, the Contract Maintenance
Charge will be deducted at the time of such surrender. The amount of the
Contract Maintenance Charge may not be increased by the Company. In no event
will reduction or elimination of the Contract Maintenance Charge be permitted
where such reduction or elimination will be unfairly discriminatory to any
person, or where it is prohibited by state law.
    

PREMIUM TAXES

   
       The Company will charge against the Contract Value the amount of any
premium taxes levied by a state or any other governmental entity upon Purchase
Payments received by the Company. Premium taxes currently imposed by certain
jurisdictions range from 0% to 3.5%. This range is subject to change. The method
used to recoup premium tax expense will be determined by the Company at its sole
discretion and in compliance with applicable state law. The Company is currently
deducts such charges from a Contract Owner's Contract Value either: (1) at the
time the Contract is surrendered, (2) at Annuitization, or (3) in those states
which require, at the time Purchase Payments are made to the Contract.
    

EXPENSES OF THE VARIABLE ACCOUNT

   
       The Variable Account is responsible for the following types of expenses:
(1) administrative expenses relating to the issuance and maintenance of the
Contracts; (2) mortality risk charge associated with guaranteeing the annuity
purchase rates at issue for the life of the Contracts; and (3) expense risk
charge associated with guaranteeing that the Mortality Risk, Expense Risk,
Contract Maintenance and Administration Charges described in this prospectus
will not be changed regardless of actual expenses. If these charges are
insufficient to cover these expenses, the loss will be borne by the Company. For
1995, the Variable Account incurred total expenses equal to 1.82% of its average
net assets relating to the administrative, sales, mortality and expense risk
charges described above for all Contracts outstanding during that year.

       Deductions from and expenses paid out of the assets of the underlying
Mutual Funds are described in each underlying Mutual Fund's prospectus.
    


                                       15

                                    17 of 96
<PAGE>   18
INVESTMENTS OF THE VARIABLE ACCOUNT

   
       At the time of purchase each Contract Owner elects to have Purchase
Payments attributable to his or her participation in the Variable Account
allocated among one or more of the Sub-Accounts which consist of shares in the
underlying Mutual Fund. Shares of the respective underlying Mutual Funds
specified by the Contract Owner are purchased at net asset value for the
respective Sub-Account(s) and converted into Accumulation Units. At the time of
application, the Contract Owner designates the underlying Mutual Funds to which
he or she desires to have Purchase Payments allocated. Such election is subject
to any minimum Purchase Payment limitations which may be imposed by the
underlying Mutual Funds designated. The election as to allocation of Purchase
Payments or as to transfers of the Contract Value from one Sub-Account to
another may be changed by the Contract Owner pursuant to such terms and
conditions applicable to such transactions as may be imposed by each of the
underlying Mutual Funds, in addition to those set forth in the Contracts.
    

RIGHT TO REVOKE

   
       The Contract Owner may revoke the Contract at any time between the date
of application and the date 10 days after receipt of the Contract and receive a
refund of the Contract Value unless otherwise required by state and/or federal
law. All Individual Retirement Annuity refunds will be a return of Purchase
Payments.
    

       In order to revoke the Contract, it must be mailed or delivered to the
Home Office of the Company at the mailing address shown on page 1 of this
prospectus. Mailing or delivery must occur on or before 10 days after receipt of
the Contract for revocation to be effective. In order to revoke the Contract, if
it has not been received, written notice must be mailed or delivered to the Home
Office of the Company at the mailing address shown on page 1 of this prospectus.

   
       The liability of the Variable Account under this provision is limited to
the Contract Value in each Sub-Account on the date of revocation. Any additional
amounts refunded to the Contract Owner will be paid by the Company.
    

TRANSFERS

   
       The Owner may request a transfer of up to 100% of the Contract Value from
the Variable Account to the Fixed Account without penalty or adjustment. Any
such transfer must remain on deposit in the Fixed Account until the expiration
of the current Interest Rate Guarantee Period. Transfers from the Fixed Account
may not be made prior to the end of the then current Interest Rate Guarantee
Period. The Interest Rate Guarantee Period for any amount allocated to the Fixed
Account expires on the final day of a calendar quarter; therefore the Interest
Rate Guarantee Period for deposits or transfers to the Fixed Account may
continue for up to three months after a one year period has expired. Transfers
must also be made prior to the Annuitization Date. For all transfers involving
the Variable Account the Owner's Value in each Sub-Account will be determined as
of the date the transfer request is received in the Home Office in good order.
The Company reserves the right to restrict transfers to 25% of the Variable
Account Contract Value for any 12 month period.

       The Owner may at the maturity of an Interest Rate Guarantee Period,
transfer a portion of the value of the Fixed Account to the Variable Account.
The amount that may be transferred from the Fixed Account to the Variable
Account will be determined by the Company, at its sole discretion, but will not
be less than 10% of the total value of the portion of the Fixed Account that is
maturing. The amount that may be transferred from the Fixed Account will be
declared upon the expiration date of the then current Interest Rate Guarantee
Period. The specific percentage will be declared upon the expiration date of the
Interest Rate Guarantee Period. Transfers from the Fixed Account must be made
within 45 days after the expiration date of the then current Interest Rate
Guarantee Period. Owners who have entered into a Dollar Cost Averaging agreement
with the Company (see "Dollar Cost Averaging") may transfer from the Fixed
Account to the Variable Account under the terms of that agreement.

       Transfers may be made once per Valuation Day and may be made either in
writing or, in states allowing such transfers, by telephone. This telephone
exchange privilege is made available to Contract Owners automatically without
the Owner's election. The Company will employ procedures reasonably designed to
confirm that instructions communicated by telephone are genuine. Such procedures
may include any or all of the following, or such other procedures as the Company
may, from time to time, deem reasonable: requesting identifying information,
such as name, contract number, Social Security number, and/or personal
identification number; tape recording all telephone transactions, and providing
written confirmation thereof to both the Contract Owner and any agent of record,
at the last address of record. Although failure to follow such procedures may
result in the Company's liability for any losses due to unauthorized or
fraudulent telephone 
    

                                       16

                                    18 of 96
<PAGE>   19
transfers, the Company will not be liable for following instructions
communicated by telephone which it reasonably believes to be genuine. Any losses
incurred pursuant to actions taken by the Company in reliance on telephone
instructions reasonably believed to be genuine shall be borne by the Contract
Owner. The Company may withdraw the telephone exchange privilege upon 30 days'
written notice to Contract Owners.

ASSIGNMENT

   
       Where permitted, the Contract Owner may assign some or all of the rights
under the Contract at any time during the lifetime of the Designated Annuitant.
Any assignment will take effect upon receipt by the Company of a written notice
thereof executed by the Contract Owner. The Company assumes no responsibility
for the validity or sufficiency of any assignment. The Company shall not be
liable as to any payment or other settlement made by the Company before receipt
of the assignment. Where necessary for proper administration of the terms of the
contract, an assignment will not be recorded until the Company has received
sufficient direction from the Owner and assignee as to the proper allocation of
contract rights under the assignment.

         If this Contract is a Non-Qualified Contract, any portion of Contract
Value attributable to Purchase Payments made after August 13, 1982, which is
pledged or assigned shall be treated as a Distribution and shall be included in
gross income to the extent that the cash value exceeds the investment in the
Contract, for the taxable year in which assigned or pledged. In addition, any
Contract Values assigned may, under certain conditions, be subject to a tax
penalty equal to 10% of the assigned amount which is included in gross income.
Assignments of the entire Contract Value may cause amounts to be included in
gross income each year that the assignment is in effect. Individual Retirement
Annuities, Qualified Contracts and Tax Sheltered Annuities are not eligible for
assignment.
    

LOAN PRIVILEGE

       Prior to the Annuitization Date, the Owner of a Qualified Contract or Tax
Sheltered Annuity may receive a loan from their Contract Value, subject to the
terms of the Contract, the plan, and Section 72 of the Code, which impose
restrictions on loans.

       Loans from Qualified Contracts or Tax Sheltered Annuities are available
beginning 30 days after the Date of Issue. The Contract Owner may borrow a
minimum of $1,000. In non-ERISA plans, for Contract Values up to $20,000, the
maximum loan balance which may be outstanding at any time is 80% of the Contract
Value, but not more than $10,000. If the Contract Value is $20,000 or more, the
maximum loan balance which may be outstanding at any time is 50% of the Contract
Value, but not more than $50,000. For ERISA plans, the maximum loan balance
which may be outstanding at any time is 50% of the Contract Value, but not more
than $50,000. The $50,000 limit will be reduced by the highest loan balances
owed during the prior one-year period. Additional loans are subject to the
Contract minimum amount. The aggregate of all loans may not exceed the Contract
Value limitations stated above.

       For salary reduction Tax Sheltered Annuities, loans may only be secured
by the Contract Value. For loans from Qualified Contracts and other Tax
Sheltered Annuities, the Company reserves the right to limit a loan to 50% of
the Contract Value subject to the acceptance by the Contract Owner of the
Company's loan agreement. Where permitted, the Company may require other named
collateral where the loan from a Contract exceeds 50% of the Contract Value.

       All loans are made from a collateral fixed account. An amount equal to
the principal amount of the loan will be transferred to the collateral fixed
account. Unless instructed to the contrary by the Contract Owner, the Company
will first transfer to the collateral fixed account the Variable Account units
from the Contract Owner's investment options in proportion to the assets in each
option until the required balance is reached or all such variable units are
exhausted. The remaining required collateral will next be transferred from the
Fixed Account. No charges are deducted at the time of the loan, or on the
transfer from the Variable Account to the collateral fixed account.

       Until the loan has been repaid in full, that portion of the collateral
fixed account equal to the outstanding loan balance shall be credited with
interest at a rate 2.25% less than the loan interest rate fixed by the Company
for the term of the loan. However, the interest rate credited to the collateral
fixed account will never be less than 3.0% . Specific loan terms are disclosed
at the time of loan application or loan issuance.

       Loans must be repaid in substantially level payments, not less frequently
than quarterly, within five years. Loans used to purchase the principal
residence of the Contract Owner must be repaid within 15 years. During the loan
term, the outstanding balance of the loan will continue to earn interest at an
annual rate as specified in the loan agreement. Loan repayments will consist of
principal and interest in amounts set forth in the loan 

                                       17

                                    19 of 96
<PAGE>   20
agreement. Loan repayments will be allocated between the Fixed and Variable
Accounts in the same proportion as when the loan was made.

   
       If the Contract is surrendered while the loan is outstanding, the
surrender value will be reduced by the amount of the loan outstanding plus
accrued interest. If the Contract Owner/Designated Annuitant dies while the loan
is outstanding, the death benefit will be reduced by the amount of the loan
outstanding plus accrued interest. If a Contract Owner who is not the Annuitant
dies prior to the Annuitization Date and while the loan is outstanding, the
Distribution will be reduced by the amount of the loan outstanding plus accrued
interest. If annuity payments start while the loan is outstanding, the Contract
Value will be reduced by the amount of the outstanding loan plus accrued
interest. Until the loan is repaid, the Company reserves the right to restrict
any transfer of the Contract which would otherwise qualify as a transfer as
permitted in the Code.

         If a loan payment is not made when due, interest will continue to
accrue. A grace period may be available under the terms of the loan agreement.
If a loan payment is not made when due, or by the end of the applicable grace
period, then that payment, which may be a single periodic payment or payment of
the entire loan, will be treated as a deemed Distribution, as permitted by law,
may be taxable to the borrower, and may be subject to the early withdrawal tax
penalty. Interest which subsequently accrues on defaulted amounts may also be
treated as additional deemed Distributions each year. Any defaulted amounts,
plus accrued interest , will be deducted from the Contract when the Participant
becomes eligible for a Distribution of at least that amount, and this amount may
again be treated as a Distribution where required by law. Additional loans may
not be available while a previous loan remains in default.

         Loans may also be subject to additional limitations or restrictions
under the terms of the employer's plan. Loans permitted under this contract may
still be taxable in whole or part if the Participant has additional loans from
other plans or contracts. The Company will calculate the maximum nontaxable loan
based on the information provided by the Participant or the Employer.

       Loan repayments must be identified as such or else they will be treated
as Purchase Payments, and will not be used to reduce the outstanding loan
principal or interest due. The Company reserves the right to modify the term or
procedures associated with the loan in the event of a change in the laws or
regulations relating to the treatment of loans. The Company also reserves the
right to assess a loan processing fee. Individual Retirement Annuities, SEP-IRA
accounts and Non-Qualified Contracts are not eligible for loans.
    

BENEFICIARY PROVISIONS

       Subject to the terms of any existing assignment, the Contract Owner may
change the Beneficiary from time to time during the lifetime of the Designated
Annuitant by written notice to the Company. The change will, upon receipt by the
Company at its Home Office, take effect as of the time the written notice was
signed, whether or not the Designated Annuitant is living at the time of
recording, but without further liability as to any payment or settlement made by
the Company before receipt of such change.

       Unless otherwise provided in the Contract or in an effective change of
Beneficiary designation, all rights and interests of any Beneficiary
predeceasing the Designated Annuitant shall vest in the Contingent Beneficiary
if designated. If a Contingent Beneficiary is not designated or predeceases the
Beneficiary, all rights and interests of the Beneficiary will vest in the
Contract Owner or the Contract Owner's estate.

       The Beneficiary will be the designated person or persons who survive the
Designated Annuitant, and if more than one survive, they will share equally
unless otherwise specified in the Beneficiary designation. In the event that the
Beneficiary dies before the Designated Annuitant, the Contingent Beneficiary
will become the Beneficiary.

OWNERSHIP PROVISIONS

       Unless otherwise provided, the Contract Owner has all rights under the
Contract. IF THE PURCHASER NAMES SOMEONE OTHER THAN HIMSELF OR HERSELF AS OWNER,
THE PURCHASER WILL HAVE NO RIGHTS UNDER THE CONTRACT.

   
       If the Owner dies prior to the Annuity Commencement Date, Contract
ownership will be determined in accordance with the "Death of Contract Owner"
section. The Designated Annuitant may become the Contract Owner on and after the
Annuitization Date subject to the terms elected at Annuitization. If the
Designated Annuitant does not survive the Contract Owner or if the Designated
Annuitant and the Owner are the same person, Contract ownership will be
    


                                       18

                                    20 of 96
<PAGE>   21
determined in accordance with the "Death Benefit At Death of Designated
Annuitant Prior To The Annuity Commencement Date" provision. After the
Annuitization Date ownership will be determined based on the Annuity Payment
Option selected. The Designated Annuitant's rights regarding ownership may be
restricted under the provisions of the retirement or deferred compensation plan
under which this Contract may be issued.

   
       Prior to the Annuitization Date, the Contract Owner may name a new
Contract Owner or Owner's Beneficiary at any time, but such change may be
subject to state and federal gift taxes and may be treated as an assignment of
the Contract for income tax purposes. Such an assignment would result in a
deemed Distribution of the Contract. Any new choice of Contract Owner will
automatically revoke any prior choice of Contract Owner. Any request for change
must be: (1) made in writing; and (2) received by the Company at its Home
Office. A request for change of Contract Owner must be a "proper written
application" and may include a signature guarantee as specified in the
"Surrender" section. The change will become effective as of the date the written
request is signed. A new choice of Contract Owner or Owner's Beneficiary will
not apply to any payment made or action taken by the Company prior to the time
it was received.

       A change in the Designated Annuitant or Contingent Designated Annuitant
must be received before the Annuity Commencement Date and meet the following
conditions: (1) request for such change must be made by the Contract Owner; (2)
request must be made in writing on a form acceptable to the Company; (3) request
must be signed by the Contract Owner; and (4) such change is subject to
underwriting and approval by the Company. A change of the Designated Annuitant
shall be treated as the death of the Owner for purposes of the "Death of
Contract Owner" provisions, if the Owner is not an individual. If the Contract
is issued in connection with a Qualified Plan, the rights of the Contract Owner
and Designated Annuitant may be subject to specific rules set forth in the plan
document. The Company may be required to tax report any previously unreported
earnings in the Contract on the date of such change.
    

SUBSTITUTION OF SECURITIES

   
       If the shares of the underlying Mutual Fund options described in this
prospectus should no longer be available for investment by the Variable Account
or if, in the judgment of the Company's management, further investment in such
underlying Mutual Fund shares should become inappropriate, the Company may
eliminate Sub-Accounts, combine two or more Sub-Accounts, or substitute shares
of one or more underlying Mutual Fund for other underlying Mutual Fund shares
already purchased or to be purchased in the future with Purchase Payments under
the Contract. No substitution of securities in the Variable Account may take
place without prior approval of the Securities and Exchange Commission, and
under such requirements as it may impose.
    

CONTRACT OWNER INQUIRIES

       Contract Owner inquiries may be directed to Nationwide Life Insurance
Company by writing P. O. Box 182030, Columbus, Ohio 43218-2030, or calling
1-800-826-3167, TDD 1-800-238-3035.

                     ANNUITY PAYMENT PERIOD-VARIABLE ACCOUNT

   
       At the Annuity Commencement Date the Variable Account Contract Value is
applied to the Annuity Payment Option elected and the amount of the first such
payment shall be made in accordance with the Annuity Table in the Contract.
    

       Subsequent Variable Annuity payments vary in amount in accordance with
the investment performance of the Variable Account. The dollar amount of the
first annuity payment determined as above is divided by the value of an Annuity
Unit as of the Annuity Commencement Date to establish the number of Annuity
Units representing each monthly annuity payment. This number of Annuity Units
remains fixed during the annuity payment period. The dollar amount of the second
and subsequent payments is not predetermined and may change from month to month.
The dollar amount of each subsequent payment is determined by multiplying the
fixed number of Annuity Units by the Annuity Unit Value for the Valuation Period
in which the payment is due. The Company guarantees that the dollar amount of
each payment after the first will not be affected by variations in mortality
experience from mortality assumptions used to determine the first payment.

VALUE OF AN ANNUITY UNIT

   
       The value of an Annuity Unit was arbitrarily set initially at $10 when
the first underlying Mutual Fund shares were purchased. The value of an Annuity
Unit for a Sub-Account for any subsequent Valuation Period is determined by
multiplying the Annuity Unit Value for the immediately preceding Valuation
Period by the Net Investment Factor for the Valuation Period for which the
Annuity Unit Value is being calculated, and multiplying the result by an
interest factor to neutralize the assumed investment rate of 3.5% per annum
built into the Annuity Tables contained in the Contracts (see "Net Investment
Factor").
    

                                       19

                                    21 of 96
<PAGE>   22
ASSUMED INVESTMENT RATE

       A 3.5% Assumed Investment Rate is built into the Annuity Tables contained
in the Contracts. A higher assumption would mean a higher initial payment but
more slowly rising or more rapidly falling subsequent payments. A lower
assumption would have the opposite effect. If the actual investment rate is at
the annual rate of 3.5%, the annuity payments will be level.

FREQUENCY AND AMOUNT OF ANNUITY PAYMENTS

   
       Annuity payments will be paid as monthly installments. However, if the
net amount available to apply under any Annuity Payment Option is less than
$500, the Company shall have the right to pay such amount in one lump sum in
lieu of the payments otherwise provided for. In addition, if the payments
provided for would be or become less than $20, the Company shall have the right
to change the frequency of payments to such intervals as will result in payments
of at least $20. In no event will the Company make payments under an annuity
option less frequently than annually.
    

ANNUITY COMMENCEMENT DATE

       The Contract Owner selects an Annuity Commencement Date at the time of
application. Such date must be the first day of a calendar month and must be at
least 2 years after the Date of Issue. In the event the Contract is issued
subject to the terms of a Qualified Plan, annuitization may occur during the
first 2 years, subject to approval by the Company.

CHANGE IN ANNUITY COMMENCEMENT DATE

       The Contract Owner may, upon prior written notice to the Company, change
the Annuity Commencement Date. The date to which such a change may be made shall
be the first day of a calendar month.

   
       If the Contract Owner requests in writing (see "Ownership Provisions"),
and the Company approves the request, the Annuity Commencement Date may be
deferred. The amount of the Death Benefit will be limited to the Contract Value
if the Annuity Commencement Date is postponed beyond the first day of the
calendar month after the Designated Annuitant's 75th birthday or such other
Annuity Commencement Date provided under the Contract Owner's Qualified Plan.
    

ANNUITY PAYMENT OPTIONS

       The Contract Owner may, upon prior written notice to the Company, at any
time prior to the Annuity Commencement Date, elect one of the following Annuity
Payment Options.

       Option 1-Life Annuity-An annuity payable monthly during the lifetime of
       the Designated Annuitant, ceasing with the last payment due prior to the
       death of the Designated Annuitant. IT WOULD BE POSSIBLE UNDER THIS OPTION
       FOR THE DESIGNATED ANNUITANT TO RECEIVE ONLY ONE ANNUITY PAYMENT IF HE OR
       SHE DIED BEFORE THE SECOND ANNUITY PAYMENT DATE, TWO ANNUITY PAYMENTS IF
       HE OR SHE DIED BEFORE THE THIRD ANNUITY PAYMENT DATE, AND SO ON.

       Option 2-Joint and Last Survivor Annuity-An annuity payable monthly
       during the joint lifetimes of the Designated Annuitant and designated
       second person and continuing thereafter during the lifetime of the
       survivor. AS IS THE CASE UNDER OPTION 1 ABOVE, THERE IS NO MINIMUM NUMBER
       OF PAYMENTS GUARANTEED UNDER THIS OPTION. PAYMENTS CEASE UPON THE DEATH
       OF THE LAST SURVIVING ANNUITANT REGARDLESS OF THE NUMBER OF PAYMENTS
       RECEIVED.

       Option 3-Life Annuity With 120 or 240 Monthly Payments Guaranteed-An
       annuity payable monthly during the lifetime of the Designated Annuitant
       with the guarantee that if at the death of the Designated Annuitant
       payments have been made for fewer than 120 or 240 months, as selected,
       payments will be made as follows:

       (1)    Any guaranteed annuity payments will be continued during the
              remainder of the selected period to the Beneficiary or the
              Beneficiary may, at any time, elect to have the present value of
              the guaranteed number of annuity payments remaining paid in a lump
              sum as specified in (2) below.

   
       (2)    The present value, computed as of the date on which notice of
              death is received by the Company at its Home Office, of the
              guaranteed number of annuity payments remaining after receipt of
              such notice and to which the deceased would have been entitled had
              he or she not died, computed at 
    

                                       20

                                    22 of 96
<PAGE>   23
              the Assumed Investment Rate effective in determining the Annuity
              Tables, shall be paid in a lump sum.

       Some of the stated Annuity Options may not be available in all states.
The owner may request an alternative non-guaranteed option by giving notice in
writing prior to annuitization. If such a request is approved by the Company, it
will be permitted under the Contract.

       If the Owner of a Non-Qualified Contract fails to elect an Annuity
Payment Option, the Contract Value will continue to accumulate. Contracts issued
in connection with Qualified Plans, Individual Retirement Annuities or Tax
Sheltered Annuities are subject to the minimum distribution requirements set
forth in the plan, Contract, or Code.

DEATH OF CONTRACT OWNER

A.     Upon the death of the Owner, the following rules will apply in those
       situations in which the Contract was not issued in connection with a
       Qualified Plan, Tax Sheltered Annuity or Individual Retirement Annuity:

   
(1)    In the event the death occurs before the Annuity Commencement Date, the
       entire interest of the Contract, less any applicable deductions (which
       may include Contingent Deferred Sales Charges), must be distributed
       within 5 years after the Owner's death. In the alternative, the party
       entitled to receive the Distribution may elect to receive the
       Distribution in the form of a life annuity or an annuity for a period
       certain not exceeding his or her life expectancy. Such an annuity must
       begin within one year of the date of the Owner's death.

       If the Owner elects in the application, he or she may have the
       Distribution paid to his or her estate. If the Owner wishes to have the
       Distribution paid to his or her estate, he or she must make the election
       in the application. If such election is made in the application, the
       Distribution must be distributed to the estate within 5 years after the
       death of the Owner.

       In lieu of and as an alternative to naming his or her estate to receive
       the Distribution, the Owner may name an Owner's Beneficiary. If the
       Contract Owner names an Owner's Beneficiary, the Distribution will be
       paid to the Owner's Beneficiary.

       If neither the Owner's estate nor Owner's Beneficiary has been named to
       receive the Distribution, or if the Owner's Beneficiary predeceases the
       Owner, the Distribution will be paid to the Designated Annuitant. In the
       event the Designated Annuitant and the Owner are the same person or if
       the Designated Annuitant does not survive the Contract Owner Distribution
       will be made in accordance with the "Death Benefit At Death of Designated
       Annuitant Prior To The Annuity Commencement Date" provision below
       provided, however, that distributions made as a result of the death of an
       Owner shall be made within the time limits set forth in this paragraph.
       If the Contract Owner and the Designated Annuitant are not the same, no
       Death Benefit is payable upon the death of the Contract Owner.

       In the event, the person entitled to receive the Distribution is the
       Owner's spouse, the Contract may be continued by such spouse without
       compliance with the Distribution rules set forth herein.

(2)    In the event the Contract Owner/Designated Annuitant dies on or after the
       Annuity Commencement Date, any further Distribution due, must be made to
       the Beneficiary at least as rapidly as under the method of Distribution
       being used as of the date of the Owner/Designated Annuitant's death.

       If the Contract Owner is not a natural person, the death of the Annuitant
(or a change of the Annuitant) will be treated like a death of the Contract
Owner and will result in a Distribution pursuant to Section (1) above,
regardless of whether a Contingent Annuitant has also been named. The
Distribution will take the form of either:
    

       (a)    the Death Benefit described below under "Death Benefit of
              Designated Annuitant prior to the Annuitization Date" (if the
              Annuitant has died and there is no Contingent Annuitant),

        or in all other cases,

   
       (b)    the benefit described in Section (1) of this provision, except
              that in the event of a change of the Annuitant, the benefit will
              be paid to the Contract Owner if the Annuitant is living, or to
              the Beneficiary upon the death of the Annuitant (and the
              Contingent Annuitant, if any) prior to the expiration of the
              period described in the Section (1) above.
    

                                       21

                                    23 of 96
<PAGE>   24
B.     Contracts issued in connection with Qualified Plans, Individual
       Retirement Annuities or Tax Sheltered Annuities will be subject to
       specific rules, set forth in the Plan, Contract, or Code concerning
       distributions upon the death of the Owner or the Designated Annuitant
       (See the "Required Distribution for Qualified Plans or Tax Sheltered
       Annuities" provision).

DEATH BENEFIT AT DEATH OF DESIGNATED ANNUITANT PRIOR TO THE ANNUITY 
COMMENCEMENT DATE

       If the Designated Annuitant dies prior to the Annuity Commencement Date,
a Death Benefit will be payable upon receipt of due proof of death of the
Designated Annuitant. The Death Benefit is payable to the Beneficiary unless the
Owner has named a Contingent Designated Annuitant, in which case the Death
Benefit is payable to the Beneficiary upon the death of the last survivor of the
Designated Annuitant and Contingent Designated Annuitant. The value of the Death
Benefit will be determined as of the Valuation Date coincident with or next
following the date the Company receives both (1) due proof of death and (2) an
election for (a) a single sum payment or (b) Annuity Payment Option.

   
       If a single sum settlement is requested, payment will be made in
accordance with any applicable laws and regulations governing the payment of
Death Benefits. If an Annuity Payment Option is desired, election may be made by
the Beneficiary during the 90-day period commencing with the date written notice
is received by the Company. If no election has been made by the end of such
90-day period, the Death Benefit will be paid to the Beneficiary in a single
sum. The amount of the Death Benefit will be the greater of (i) the sum of all
Purchase Payments, less any amounts surrendered, or (ii) the Contract Value.
    

       The amount of the Death Benefit will be limited to the Contract Value if
the Annuity Commencement Date is deferred beyond the Designated Annuitant's 75th
birthday.

DEATH BENEFIT AFTER THE ANNUITY COMMENCEMENT DATE

         If the Designated Annuitant dies after the Annuity Commencement Date,
the Death Benefit shall be as specified in the Annuity Payment Option elected.

REQUIRED DISTRIBUTION FOR QUALIFIED PLANS OR TAX SHELTERED ANNUITIES

       The entire interest of an Annuitant under a Qualified Contract or Tax
Sheltered Annuity Contract will be distributed in a manner consistent with the
Minimum Distribution Incidental Benefit (MDIB) provisions of Section 401(a)(9)
of the Code and regulations thereunder, as applicable, and will be paid,
notwithstanding anything else contained herein, to the Owner/Annuitant under the
Annuity Payments Option selected, over a period not exceeding:

       A.    the life of the Owner/Annuitant or the lives of the Owner/Annuitant
             and the Owner/Annuitant's designated Beneficiary; or

   
       B.    a period not extending beyond the life expectancy of the
             Owner/Annuitant or the life expectancy of the Owner/Annuitant and
             the Owner/Annuitant's designated Beneficiary, provided that for Tax
             Sheltered Annuities, no Distributions will be required from this
             Contract if Distributions otherwise required are being withdrawn
             form another Tax Sheltered Annuity Contract of the Annuitant.

       If the Owner/Annuitant's entire interest is to be distributed in equal or
substantially equal payments over a period described in A or B, such payments
will commence not later than the first day of April following the calendar year
in which the Owner/Annuitant attains age 70-1/2 (the Required Beginning Date).
In the case of a governmental plan (as definded in Code Section 414(d)) or a
church plan (as defined in Code Section 401(a)(9)(c)), the Required Beginning
Date will be the later of the dates determined under the preceding sentence or
April 1 of the calendar year following the calendar year in which the Annuitant
retires.
    

       If the Owner dies prior to the commencement of his or her Distribution,
the interest in the Qualified Contract or Tax Sheltered Annuity must be
distributed by December 31 of the year during which the fifth anniversary of his
or her death occurs unless:

(a)    In the case of a Tax Sheltered Annuity the Owner names his or her
       surviving spouse as the Beneficiary and such spouse elects to:

       (i)    treat the annuity as a Tax Sheltered Annuity established for his
              or her benefit; or

   
       (ii)   receive Distribution of the account in nearly equal payments over
              his or her life (or a period not exceeding his or her life
              expectancy) and commencing not later than December 31 of the year
              in which the Owner would have attained age 70-1/2; or
    


                                       22

                                    24 of 96
<PAGE>   25
   
(b)    In the case of a Tax Sheltered Annuity or a Qualified Contract the Owner
       names a Beneficiary other than his or her surviving spouse and such
       Beneficiary elects to receive a Distribution of the account in nearly
       equal payments over his or her life (or a period not exceeding his or her
       life expectancy) commencing not later than December 31 of the year
       following the year in which the Owner dies.

       If the Owner/Annuitant dies after Distribution has commenced,
Distribution must continue at least as rapidly as under the schedule being used
prior to his or her death, except that a surviving spouse may treat a tax
Sheltered Annuity as his or her own to the extend permitted by law.
    

       Payments commencing on the Required Beginning Date will not be less than
the lesser of the quotient obtained by dividing the entire interest of the
Owner/Annuitant by the life expectancy of the Owner/Annuitant, or the joint and
last survivor expectancy of the Owner/Annuitant and the Owner/Annuitant's
designated Beneficiary (whichever is applicable under the applicable Minimum
Distribution or MDIB provisions). Life expectancy and joint and last survivor
expectancy are computed by the use of return multiples contained in Section
1.72-9 of the Treasury Regulations.

REQUIRED DISTRIBUTIONS FOR INDIVIDUAL RETIREMENT ANNUITIES

   
       Distribution from an Individual Retirement Annuity must begin not later
than April 1 of the calendar year following the calendar year in which the Owner
attains age 70-1/2. Distribution may be accepted in a lump sum or in nearly
equal payments over: (a) the Owner's life or the lives of the Owner and his
spouse or designated Beneficiary, or (b) a period not extending beyond the life
expectancy of the Contract Owner or the joint life expectancy of the Contract
Owner and the Contract Owner's Beneficiary.

       If the Owner dies prior to the commencement of his or her Distribution,
the interest in the Qualified Contract or Tax Sheltered Annuity must be
distributed by December 31 of the calendar year during which the fifth
anniversary of his or her death occurs unless:
    

(a)    The Owner names his or her surviving spouse as the Beneficiary and such
       spouse elects to:

       (i)    treat the annuity as an Individual Retirement Annuity established
              for his or her benefit; or

   
       (ii)   receive Distribution of the account in nearly equal payments over
              his or her life (or a period not exceeding his or her life
              expectancy) and commencing not later than December 31 of the year
              in which the Owner would have attained age 70-1/2; or

(b)    The Owner names a Beneficiary other than his or her surviving spouse and
       such Beneficiary elects to receive a Distribution of the account in
       nearly equal payments over his or her life (or a period not exceeding his
       or her life expectancy) commencing not later than December 31 of the year
       following the year in which the Owner dies.

       If the Owner dies after Distribution has commenced, Distribution must
continue at least as rapidly as under the schedule being used prior to his or
her death, except to the extent that a surviving spouse beneficiary elects to
treat the Contract as his or her own, in the same manner as is described in
section (a)(i) of this provision.

       If the amounts distributed to the Owner do not satisfy the Distribution
rules mentioned above, a penalty tax of 50% is levied on the amount that should
have been distributed for that year.

       A pro-rata portion of all distributions will be included in the gross
income of the person receiving the Distribution and taxed at ordinary income tax
rates. The portion of the Distribution which is taxable is based on the ratio
between the amount by which non-deductible Purchase Payments exceed prior
non-taxable distributions and total account balances at the time of the
Distribution. The Owner must annually report the amount of non-deductible
Purchase Payments, the amount of any Distribution, the amount by which
non-deductible Purchase Payments for all years exceed non-taxable distributions
for all years, and the total balance of all Individual Retirement Accounts and
Annuities.

       Individual Retirement Annuity distributions will not receive the benefit
of the tax treatment of a lump sum Distribution from a Qualified Plan. If the
Owner dies prior to the time distribution of his or her interest in the annuity
is completed, the balance will also be included in his or her gross estate.
    

GENERATION-SKIPPING TRANSFERS

       The Company may determine whether the Death Benefit or any other payment
constitutes a direct skip as defined in Section 2612 of the Code, and the amount
of the tax on the generation-skipping transfer resulting

                                       23

                                    25 of 96
<PAGE>   26
from such direct skip. If applicable, the payment will be reduced by any tax the
Company is required to pay by Section 2603 of the Code.

       A direct skip may occur when property is transferred to or a Death
Benefit is paid to an individual two or more generations younger than the
Contract Owner.

                               GENERAL INFORMATION

CONTRACT OWNER SERVICES

   
       ASSET REBALANCING-The Contract Owner may direct the automatic
reallocation of contract values to the underlying Mutual Fund options on a
predetermined percentage basis every three months. If the last day of the three
month period falls on a Saturday, Sunday, recognized holiday or any other day
when the New York Stock Exchange is closed, the Asset Rebalancing exchange will
occur on the last business day before that day. Asset Rebalancing will not
affect future allocations of Purchase Payments. An Asset Rebalancing request
must be in writing on a form provided by the Company.

       Contracts issued to a Qualified Plan or a Tax Sheltered Annuity Plan as
defined by the Code may have superseding plan restrictions with regard to the
frequency of fund exchanges and underlying Mutual Fund options. The Contract
Owner may want to contact a financial adviser in order to discuss the use of
Asset Rebalancing in his or her contract.

       The Company reserves the right to discontinue offering Asset Rebalancing
upon 30 days' written notice to the Contract Owner, however, any discontinuation
will not affect Asset Rebalancing programs which have already commenced. The 
Company also reserves the right to assess a processing fee for this service.

       DOLLAR COST AVERAGING-The Contract Owner may direct the Company to
automatically transfer funds from the Money Market Sub-Account or the Fixed
Account to any other Sub-Account within the Variable Account on a monthly basis.
This service is intended to allow the Contract Owner to utilize Dollar Cost
Averaging, a long-term investment program which provides for regular, level
investments over time. The Company makes no guarantees that Dollar Cost
Averaging will result in a profit or protect against loss. To qualify for Dollar
Cost Averaging there must be a minimum total Contract Value of $15,000.
Transfers for purposes of Dollar Cost Averaging can only be made from the Money
Market Sub-Account or the Fixed Account. The minimum monthly Dollar Cost
Averaging transfer is $100. In addition, Dollar Cost Averaging monthly transfers
from the Fixed Account must be equal to or less than 1/30th of the Fixed Account
value when the Dollar Cost Averaging program is requested. Transfers out of the
Fixed Account, other than for Dollar Cost Averaging, may be subject to certain
additional restrictions. (See "Transfers"). A written election of this service,
on a form provided by the Company, must be completed by the Contract Owner in
order to begin transfers. Once elected, transfers from the Money Market
Sub-Account or the Fixed Account will be processed monthly until either the
value in the Money Market Sub-Account or the Fixed Account is completely
depleted or the Contract Owner instructs the Company in writing to cancel the
monthly transfers.

       The Company reserves the right to discontinue offering Dollar Cost
Averaging upon 30 days' written notice to Contract Owners, however, any
discontinuation will not affect Dollar Cost Averaging programs already
commenced. The Company also reserves the right to assess a processing fee for
this service.

       SYSTEMATIC WITHDRAWALS-A Contract Owner may elect in writing on a form
provided by the Company to take Systematic Withdrawals by surrendering a
specified dollar amount (of at least $100) on a monthly, quarterly, semi-annual,
or annual basis. The Company will process the withdrawals as directed by
surrendering on a pro-rata basis Accumulation Units from all Sub-Accounts in
which the Contract Owner has an interest, and the Fixed Account. A Contingent
Deferred Sales Charge may apply to Systematic Withdrawals in accordance with the
considerations set forth in the "Contingent Deferred Sales Charge" section. Each
Systematic Withdrawal is subject to federal income taxes on the taxable portion.
In addition, a 10% federal penalty tax may be assessed on Systematic Withdrawals
if the Contract Owner is under age 59-1/2. If directed by the Contract Owner,
the Company will withhold federal income taxes from each Systematic Withdrawal.
The Contract Owner may discontinue Systematic Withdrawals at any time by
notifying the Company in writing.

       The Company reserves the right to discontinue offering Systematic
Withdrawals upon 30 days' written notice to Contract Owners, however, any
discontinuation will not affect Systematic Withdrawal programs already
commenced. The Company also reserves the right to assess a processing fee for
this service.
    

                                       24

                                    26 of 96
<PAGE>   27
STATEMENTS AND REPORTS

   
       The Company will mail to Contract Owners, at their last known address of
record, any statements and reports required by applicable law or regulation.
Contract Owners should therefore give the Company prompt notice of any address
change. The Company will send a confirmation statement to Contract Owners each
time a transaction is made affecting the Owners' Variable Account Contract
Value, such as making additional Purchase Payments, transfers, exchanges or
withdrawals. Quarterly statements are also mailed detailing the Contract
activity during the calendar quarter. Instead of receiving an immediate
confirmation of transactions made pursuant to some types of periodic payment
plan (such as a dollar cost averaging program) or salary reduction arrangement,
the Contract Owner may receive confirmation of such transactions in their
quarterly statements. The Contract Owner should review the information in these
statements carefully. All errors or corrections must be reported to the Company
immediately to assure proper crediting to the Owner's Contract. The Company will
assume all transactions are accurately reported on quarterly statements or
confirmation statements unless the Contract Owner notifies the Company otherwise
within 30 days after receipt of the statement. The Company will also send to
Contract Owners each year an annual report and a semi-annual report containing
financial statements for the Variable Account, as of December 31 and June 30,
respectively.
    

ALLOCATION OF PURCHASE PAYMENTS AND CONTRACT VALUE

   
       Purchase payments are allocated to one or more Sub-Accounts within the
Variable Account in accordance with the designation of the underlying Mutual
Fund options by the Contract Owner, and converted into Accumulation Units.

       The initial first year Purchase Payment must be at least $1,500 for
Non-Qualified Contracts. However, if periodic payments are expected by the
Company, this initial first year minimum may be satisfied by Purchase Payments
made on an annualized basis. Purchase payments, if any, after the first Contract
Year must be at least $10 each. The Company, however, reserves the right to
lower this $10 Purchase Payment minimum for certain employer sponsored programs.
The Contract Owner may increase or decrease Purchase Payments or change the
frequency of payment. The Contract Owner is not obligated to continue Purchase
Payments in the amount or at the frequency elected. There are no penalties for
failure to continue Purchase Payments.

       The cumulative total of all Purchase Payments under Contracts issued on
the life of any one Designated Annuitant may not exceed $1,000,000 without prior
consent of the Company.
    

       THE PURCHASER IS CAUTIONED THAT INVESTMENT RETURN ON SMALL INITIAL AND
SUBSEQUENT PURCHASE PAYMENTS MAY BE LESS THAN CHARGES ASSESSED BY THE COMPANY.

   
       The initial Purchase Payment allocated to designated Sub-Accounts of the
Variable Account will be priced not later than 2 business days after receipt of
an order to purchase, if the application and all information necessary for
processing the purchase order are complete upon receipt by the Company, and the
Company may retain the Purchase Payment for up to 5 business days while
attempting to complete an incomplete application. If the application cannot be
made complete within 5 days, the prospective purchaser will be informed of the
reasons for the delay and the Purchase Payment will be returned immediately
unless the prospective purchaser specifically consents to the Company retaining
the Purchase Payment until the application is made complete. Thereafter,
subsequent Purchase Payments will be priced on the basis of the Accumulation
Unit Value next computed for the appropriate Sub-Account after the additional
Purchase Payment is received.
    

       Purchase payments will not be priced on the following nationally
recognized holidays: New Year's Day, Presidents' Day, Good Friday, Memorial Day,
Independence Day, Labor Day, Thanksgiving and Christmas.

VALUE OF A VARIABLE ACCOUNT ACCUMULATION UNIT

   
       The value of a Variable Account Accumulation Unit for each Sub-Account
was arbitrarily set initially at $10 when underlying Mutual Fund shares in that
Sub-Account were available for purchase. The value for any subsequent Valuation
Period is determined by multiplying the Accumulation Unit value for each
Sub-Account for the immediately preceding Valuation Period by the Net Investment
Factor for the Sub-Account during the subsequent Valuation Period. The value of
an Accumulation Unit may increase or decrease from Valuation Period to Valuation
Period. The number of Accumulation Units will not change as a result of
investment experience.
    

                                       25

                                    27 of 96
<PAGE>   28
NET INVESTMENT FACTOR

       The Net Investment Factor for any Valuation Period is determined by
dividing (a) by (b) and subtracting (c) from the result where:

(a)    is the net of:

   
       (1)    the net asset value per share of the underlying Mutual Fund held
              in the Sub-Account determined at the end of the current Valuation
              Period, plus

       (2)    the per share amount of any dividend or capital gain distributions
              made by the underlying Mutual Fund held in the Sub-Account if the
              "ex-dividend" date occurs during the current Valuation Period.

(b)    is the net of:

       (1)    the net asset value per share of the underlying Mutual Fund held
              in the Sub-Account determined at the end of the immediately
              preceding Valuation Period, plus or minus

       (2)    the per share charge or credit, if any, for any taxes reserved for
              in the immediately preceding Valuation Period (see "Charge For Tax
              Provisions").

(c)    is a factor representing the Mortality Risk Charge, Expense Risk Charge
       and Administration Charge deducted from the Variable Account. Such factor
       is equal on an annual basis to 1.30% of the daily net asset value of the
       Sub-Account of the Variable Account.
    

       For underlying Mutual Funds that credit dividends on a daily basis and
pay such dividends once a month the Net Investment Factor allows for the monthly
reinvestment of these daily dividends.

       The Net Investment Factor may be greater or less than one; therefore, the
value of an Accumulation Unit may increase or decrease. It should be noted that
changes in the Net Investment Factor may not be directly proportional to changes
in the net asset value of underlying Mutual Fund shares, because of the
deduction for Mortality Risk Charge, Expense Risk Charge and Administration
Charge, and any charge or credit for tax reserves.

VALUATION OF ASSETS

       Underlying Mutual Fund shares in the Variable Account will be valued at
their net asset value.

DETERMINING THE CONTRACT VALUE

   
       The sum of the value of all Accumulation Units attributable to the
Contract plus any amount credited to the Fixed Account is the Contract Value.
The number of Accumulation Units credited per each Sub-Account are determined by
dividing the net amount allocated to the Sub-Account by the Accumulation Unit
Value for the Sub-Account for the Valuation Period during which the Purchase
Payment is received by the Company. If part or all of the Contract Value is
surrendered or charges or deductions are made against the Contract Value, an
appropriate number of Accumulation Units from the Variable Account and an
appropriate amount from the Fixed Account will be deducted in the same
proportion that the Contract Owner's interest in the Variable Account and the
Fixed Account bears to the total Contract Value.
    

SURRENDER (REDEMPTION)

   
       While the Contract is in force and prior to the earlier of the Annuity
Commencement Date or the death of the Designated Annuitant, the Company will,
upon proper written application by the Contract Owner, deemed by the Company to
be in good order, allow the Contract Owner to surrender a portion or all of the
Contract Value. "proper written application" means that the surrender must be
requested in writing by the Contract Owner, and the Company may require that the
signature(s) be guaranteed by a member firm of the New York, American, Boston,
Midwest, Philadelphia, or Pacific Stock Exchange, or by a Commercial Bank or a
Savings and Loan, which is a member of the Federal Deposit Insurance Corporation
or other eligible guarantor institutions as defined by the federal securities
laws and regulations. In some cases (for example, requests by a corporation,
partnership, agent, fiduciary, or surviving joint owner), the Company will
require additional documentation of a customary nature.
    

       The Company will, upon receipt of any such written request, surrender a
number of Accumulation Units from the Variable Account and an amount from the
Fixed Account necessary to equal the gross dollar amount requested, less any
applicable Contingent Deferred Sales Charge. (See "Contingent Deferred Sales
Charge"). In the event of a partial surrender, the Company will, unless
instructed to the contrary, surrender Accumulation 

                                       26

                                    28 of 96
<PAGE>   29
   
Units from all Sub-Accounts in which the Contract Owner has an interest, and the
Fixed Account. The number of Accumulation Units surrendered from each
Sub-Account and the amount surrendered from the Fixed Account will be in the
same proportion that the Contract Owner's interest in the Sub-Accounts and Fixed
Account bears to the total Contract Value.

       The Company will pay any funds applied for from the Variable Account
within 7 days of receipt of such application in the Company's Home Office.
However, the Company reserves the right to suspend or postpone the date of any
payment of any benefit or values for any Valuation Period (1) when the New York
Stock Exchange ("Exchange") is closed, (2) when trading on the Exchange is
restricted, (3) when an emergency exists as a result of which disposal of
securities held in the Variable Account is not reasonably practicable or it is
not reasonably practicable to determine the value of the Variable Account's net
assets, or (4) during any other period when the Securities and Exchange
Commission, by order, so permits for the protection of security holders,
provided that applicable rules and regulations of the Securities and Exchange
Commission shall govern as to whether the conditions prescribed in (2) and (3)
exist. The Contract Value on surrender may be more or less than the total of
Purchase Payments made by a Contract Owner, depending on the market value of the
underlying Mutual Fund shares.
    

SURRENDERS UNDER A QUALIFIED PLAN OR TAX SHELTERED ANNUITY CONTRACT

       Except as provided below, the Owner may Surrender part or all of the
Contract Value at any time this Contract is in force prior to the earlier of the
Annuitization Date or the death of the Designated Annuitant:

A.     The surrender of Contract Value attributable to contributions made
       pursuant to a salary reduction agreement (within the meaning of Code
       Section 402(g)(3)(A) or (C)), or transfers from a Custodial Account
       described in Section 403(b)(7) of the Code (403(b)(7) Custodial
       Accounts), may be executed only:

       1.     when the Contract Owner attains age 59-1/2, separates from 
              service, dies, or becomes disabled (within the meaning of Code 
              Section 72(m)(7)); or

       2.     in the case of hardship (as defined for purposes of Code Section
              401(k)), provided that any surrender of Contract Value in the 
              case of hardship may not include any income attributable to 
              salary reduction contributions.

B.     The surrender limitations described in A. for Tax Sheltered Annuities
       apply to:

       1.     salary reduction contributions to Tax Sheltered Annuities made for
              plan years beginning after December 31, 1988;

       2.     earnings credited to such contracts after the last plan year
              beginning before January 1, 1989, on amounts attributable to
              salary reduction contributions; and

       3.     all amounts transferred from 403(b)(7) Custodial Accounts (except
              that earnings, and employer contributions as of December 31, 1988
              in such Custodial Accounts may be withdrawn in the case of
              hardship).

C.     Any Distribution other than the above, including exercise of a
       contractual ten-day free look provision (when available) may result in
       the immediate application of taxes and penalties of a Qualified Contract
       or Tax Sheltered Annuity.

   
       A premature distribution may not be eligible for rollover treatment. To
assist in preventing disqualification in the event of a ten-day free look, the
Company will agree to transfer the proceeds to another contract which meets the
requirements of Section 403(b) of the Code, upon proper direction by the
Contract Owner. The foregoing is the Company's understanding of the withdrawal
restrictions which are currently applicable under Code Section 403(b)(11) and
Revenue Ruling 90-24. Such restrictions are subject to legislative change and/or
reinterpretation from time to time. Distributions pursuant to Qualified Domestic
Relations Orders will not be considered to be in violation of the restrictions
stated above.

       The contract surrender provisions may also be modified pursuant to the
plan terms and Code tax provisions when the Contract is issued to fund a
Qualified Plan.
    

       INFORMATION CONTAINED HEREIN SHOULD NOT BE SUBSTITUTED FOR THE ADVICE OF
A PERSONAL TAX ADVISER.

                                       27

                                    29 of 96
<PAGE>   30
TAXES

       The Company does not make any guarantee regarding the tax status of any
Contract or any transaction involving the Contracts.

   
       Section 72 of the Code governs taxation of annuities in general. That
section sets forth different rules for (1) Qualified Plans; (2) IRAs; (3) Tax 
Sheltered Annuities; or (4) Non-Qualified Contracts. Each type of annuity is 
discussed below.
                
       Distributions from Qualified Contracts or Tax Sheltered Annuities are
generally taxed when received. A portion of each Distribution is excludable from
income based on the ratio between (a) and (b), where (a): equals the after tax
investment on the Contract of the Owner/Annuitant and where (b) equals the value
of the Contract at the time of withdrawal or at Annuitization.

       Distributions from Individual Retirement Annuities and Individual
Retirement Accounts are generally taxed when received. A portion of each
Distribution is likewise excludable from income based on the ratio between (a)
and (b) where (a) is the amount by which nondeductible Purchase Payments to all
Contracts exceed prior non-taxable Distributions from all Contracts and where
(b) is the total account balances in all contracts at the time of Distribution.

       The Owner of an Individual Retirement Annuity or the Annuitant under a
Contract held by and Individual Retirement Account must annually report to the
Internal Revenue Service any or all of the following: (1) the amount of any
Distribution; (2) the amount by which nondeductible Purchase Payments for all
years exceed non-taxable Distributions for all years; and (3) the total balance
in all Individual Retirement Annuities or Individual Retirement Accounts.

       Owners should consult a financial consultant, legal counsel or tax
advisor to discuss in detail the taxation of the Contracts.
    

NON-QUALIFIED CONTRACTS

       The rules applicable to Non-Qualified Contracts provide that a portion of
each annuity payment received is excludable from taxable income based on the
ratio between the Contract Owner's investment in the Contract and the expected
return on the Contract. The maximum amount excludable from income is the
investment in the Contract. If the Designated Annuitant dies prior to excluding
from income the entire investment in the Contract, the Designated Annuitant's
final tax return may reflect a deduction for the balance of the investment in
the Contract.

   
       Distributions made from the Contract prior to the Annuitization Date are
taxable to the Contract Owner to the extent that the cash value of the Contract
exceeds the Contract Owner's investment at the time of the Distribution.
Distributions, for this purpose, include partial surrenders, dividends, loans,
or any portion of the Contract which is assigned or pledged; or for Contracts
issued after April 22, 1987, any portion of the Contract transferred by gift.
For these purposes, a transfer by gift may occur upon annuitization if the
Contract Owner and the Designated Annuitant are not the same individual. In
determining the taxable amount of a Distribution, all annuity contracts issued
after October 21, 1988, by the same company to the same contract owner during
any 12 month period, will be treated as one annuity contract. (Additional
limitations on the use of multiple contracts may be imposed by Treasury
regulations). Distributions prior to the Annuity Commencement Date with respect
to that portion of the Contract invested prior to August 14, 1982, are treated
first as a recovery of the investment in the Contract as of that date. A
Distribution in excess of the amount of the investment in the Contract as of
August 14, 1982, will be treated as taxable income.

       The Tax Reform Act of 1986 changed the tax treatment of certain
Non-Qualified Contracts held by entities other than individuals. Such entities
are taxed currently on the earnings on the Contract which are attributable to
contributions made to the Contract after February 28, 1986. There are exceptions
for Qualified Contracts, Individual Retirement Annuities and Tax Sheltered
Annuities; immediate annuities; and certain Contracts owned for the benefit of
an individual. An immediate annuity, for purposes of this discussion, is a
single premium Contract on which payments begin within one year of purchase. If
this Contract is issued as a result of an exchange described in Section 1035 of
the Code, it will generally be considered to have been purchased on the purchase
date of the Contract given up in the exchange.

       Code Section 72 also provides for a penalty, equal to 10% of any
Distribution which is includible in gross income, if such Distribution is made
prior to attaining age 59-1/2, the death or disability of the Contract Owner.
The penalty does not apply if the Distribution is one of a series of
substantially equal periodic payments made 
    

                                       28

                                    30 of 96
<PAGE>   31
over the life or life expectancy (or joint lives or life expectancies) of the
Designated Annuitant (and the Designated Annuitant's Beneficiary), or is made
from an immediate annuity, or is allocable to an investment in the Contract
before August 14, 1982. A Contract Owner wishing to begin taking Distributions
to which the 10% tax penalty does not apply should forward a written request to
the Company. Upon receipt of a written request from the Contract Owner, the
Company will inform the Contract Owner of the procedures pursuant to Company
policy and subject to limitations of the Contract including but not limited to
first year withdrawals. If the Designated Annuitant selects an annuity for life
or life expectancy and changes the method of payment before the expiration of 5
years and the attainment of age 59-1/2, the early withdrawal penalty will apply.
The penalty will be equal to that which would have been imposed had no exception
applied from the outset, and the Designated Annuitant will also pay interest on
the amount of the penalty from the date it would have originally applied until
it is actually paid.

   
       In order to qualify as an Annuity Contract under Section 72 of the Code,
the Contract must provide for Distribution to be made upon the death of the
Contract Owner. In such case the Designated Annuitant, Beneficiary or other
named recipient must receive the Distribution within 5 years of the Owner's
death. However, the recipient may elect for payments to be made over his or her
life or life expectancy if such payments begin within one year of the death of
the Contract Owner. If the Contract Owner's Beneficiary is the surviving spouse,
such spouse may be treated as the Contract Owner and the Contract may be
continued throughout the life of the surviving spouse. In the event the Contract
Owner dies on or after the Annuity Commencement Date and before the entire
interest has been distributed, the remaining portion must be distributed at
least as rapidly as under the method of Distribution being used as of the date
of the Contract Owner's death. If the Contract Owner is not an individual, the
death of the Annuitant (or a change of the Annuitant) will result in a
distribution pursuant to these rules, regardless of whether a Contingent
Annuitant has been named (See "Death of the Contract Owner").

       The Company is required to withhold tax from certain Distributions to the
extent that such Distribution would constitute income to the Contract Owner. The
Contract Owner is entitled to elect not to have federal income tax withheld from
any such Distribution, but may be subject to penalties in the event insufficient
federal income tax is withheld during a calendar year.

         Generally the the taxable portion of any distribution from a Contract
to a nonresident alien of the United States is subject to tax withholding at a
rate equal to thirty percent (30%) of such amount or, if applicable, a lower
treaty rate. A payment may not be subject to withholding where the recipient
sufficiently establishes that such payment is effectively connected to the
recipient's conduct of a trade or business in the United States and such payment
is includable in the recipient's gross income.
    

       Payment of a benefit or transfer of any property to an individual two
or more generations younger than the Contract Owner may constitute a 
generation-skipping transfer, subject to taxation under Section 2601 et seq. 
of the Code.
        
DIVERSIFICATION

   
       The Internal Revenue Service has promulgated regulations under Section
817(h) of the Code relating to diversification standards for the investments
underlying a variable annuity contract. The regulations provide that a variable
annuity contract which does not satisfy the diversification standards will not
be treated as an annuity contract, unless the failure to satisfy the regulations
was inadvertent, the failure is corrected, and the Owner or the Company pays an
amount to the Internal Revenue Service. The amount will be based on the tax that
would have been paid by the Owner if the income, for the period the Contract was
not diversified, had been received by the Owner. If the failure to diversify is
not corrected in this manner, the Owner of an annuity contract will be deemed
the Owner of the underlying securities and will be taxed on the earnings of his
account. The Company believes, under its interpretation of the Code and
regulations thereunder, that the investments underlying this Contract meet these
diversification standards.

       Representatives of the Internal Revenue Service have suggested, from time
to time, that the number of funds available or the number of transfer
opportunities available under a variable product may be relevant in determining
whether the product qualifies for the desired tax treatment. No formal guidance
has been issued in this area. Should the Secretary of the Treasury issue
additional rules or regulations limiting the number of underlying Mutual Funds,
transfers between underlying Mutual Funds, exchanges of underlying Mutual Funds
or changes in investment objectives of underlying Mutual Funds such that the
Contract would no longer qualify as an annuity under Section 72 of the Code, the
Company will take whatever steps are available to remain in compliance.
    

                                       29

                                    31 of 96
<PAGE>   32
CHARGE FOR TAX PROVISIONS

       The Company is no longer required to maintain a capital gain reserve
liability on Non-Qualified Contracts since capital gains attributable to assets
held in the Company's Variable Account for such Contracts are not taxable to the
Company. However, the Company reserves the right to implement and adjust the tax
charge in the future, if the tax laws change.

QUALIFIED PLANS, INDIVIDUAL RETIREMENT ANNUITIES, INDIVIDUAL RETIREMENT ACCOUNTS
AND TAX SHELTERED ANNUITIES

   
       The Contracts may be used with Qualified Plans, Individual Retirement
Annuities, Individual Retirement Accounts, Tax Sheltered Annuities and other
plans receiving favorable tax treatment. For information regarding eligibility,
limitations on permissible amounts of Purchase Payments, and tax consequences on
Distribution from such plans, the purchasers of such Contracts should seek
competent advice. The terms of such plans may limit the rights available under
the Contracts.
    

       The Code permits the rollover of most distributions from Qualified Plans
to other Qualified Plans, Individual Retirement Accounts, or Individual
Retirement Annuities. Most distributions from Tax Sheltered Annuities may be
rolled into another Tax Sheltered Annuity, an Individual Retirement Account, or
an Individual Retirement Annuity. Distributions which may not be rolled over 
are those which are:

       1.     one of a series of substantially equal annual (or more frequent)
              payments made: a) over the life (or life expectancy of the
              employee, b) the joint lives (or joint life expectancies) of the
              employee and the employee's designated beneficiary, or c) for a
              specified period of ten years or more, or
   

       2.     a required minimum Distribution

       Any Distribution eligible for rollover will be subject to federal tax
withholding at a 20 percent rate unless the Distribution is transferred directly
to an appropriate plan as described in this provision.

       Individual Retirement Annuities and Individual Retirement Accounts may
not provide life insurance benefits. If the Death Benefit exceeds the greater of
the Cash Value of the Contract or the sum of all Purchase Payments (less any
surrenders), it is possible the Internal Revenue Service could determine that
the Individual Retirement Account or Individual Retirement Annuity did not
qualify for the desired tax treatment.
    

       The Contract is available for Qualified Plans electing to comply with
section 404(c) of the Employee Retirement Income Security Act (ERISA). It is the
responsibility of the plan and its fiduciaries to determine and satisfy section
404(c) requirements.

ADVERTISING

   
       The Company may from time to time advertise several types of historical
performance for the Sub-Accounts of the Variable Account.

       The Company may advertise for the Sub-Accounts standardized "average
annual total return," calculated in a manner prescribed by the Securities and
Exchange Commission, and nonstandardized "total return." "Average annual total
return" will show the percentage rate of return of a hypothetical initial
investment of $1,000 for at least the cumulative calendar year and the most
recent one, five and ten year period, or for a period covering the time the
underlying Mutual Fund has been available within the Variable Account, if the
underlying Mutual Fund has not been available within the Variable Account for
one of the prescribed periods. This calculation reflects the deduction of all
applicable charges made to the Contracts except for premium taxes, which may be
imposed by certain states.
    

       Nonstandardized "total return" will be calculated in a similar manner and
for the same time periods as will average annual total return except total
return will assume an initial investment of $10,000 and will not reflect the
deduction of any applicable Contingent Deferred Sales Charge, which, if
reflected, would decrease the level of performance shown. The Contingent
Deferred Sales Charge is not reflected because the Contracts are designed for
long term investment. An assumed initial investment of $10,000 will be used
because that figure more closely approximates the size of a typical Contract
than does the $1,000 figure used in calculating the standardized average annual
total return quotations. The amount of the hypothetical initial investment
assumed affects performance because the Contract Maintenance Charge is a fixed
per Contract charge.

   
       A "yield" and "effective yield" may also be advertised for the Money
Market Portfolio Sub-Account. "Yield" is a measure of the net dividend and
interest income earned over a specific seven-day period (which period will be
stated in the advertisement) expressed as a percentage of the offering price of
the Sub-Account's units. Yield is an annualized figure, which means that it is
assumed that the Sub-Account generates the same level of net income over a
52-week period. The "effective yield" is calculated similarly but includes the
effect of 
    

                                       30

                                    32 of 96
<PAGE>   33
assumed compounding calculated under rules prescribed by the Securities and
Exchange Commission. The effective yield will be slightly higher than yield due
to this compounding effect.

   
       The Company may also from time to time advertise the performance of a
Sub-Account of the Variable Account relative to the performance of other
variable annuity Sub-Accounts or underlying Mutual Fund options with similar or
different objectives, or the investment industry as a whole. Other investments
to which the Sub-Accounts may be compared include, but are not limited to:
precious metals; real estate; stocks and bonds; closed-end funds; CDs; bank
money market deposit accounts and passbook savings; and the Consumer Price
Index.

       The Sub-Accounts of the Variable Account may also be compared to certain
market indexes, which may include, but are not limited to: S&P 500;
Shearson/Lehman Intermediate Government/Corporate Bond Index; Shearson/Lehman
Long-Term Government/Corporate Bond Index; Donoghue Money Fund Average; U.S.
Treasury Note Index; Bank Rate Monitor National Index of 2-1/2 Year CD Rates;
and Dow Jones Industrial Average.

       Normally these rankings and ratings are published by independent tracking
services and publications of general interest including, but not limited to:
Lipper Analytical Services, Inc., CDA/Wiesenberger, Morningstar, Donoghue's;
magazines such as Money, Forbes, Kiplinger's Personal Finance Magazine,
Financial World, Consumer Reports, Business Week, Time, Newsweek, U.S. News and
World Report, National Underwriter, rating services such as LIMRA, Value, Best's
Agent Guide, Western Annuity Guide, Comparative Annuity Reports; and other
publications such as the Wall Street Journal, Barron's, Columbus Dispatch,
Investor's Daily, and Standard & Poor's Outlook. In addition, Variable Annuity
Research & Data Service (The VARDS Report) is an independent rating service that
ranks over 500 variable annuity funds based upon total return performance. These
rating services and publications rank the performance of the underlying Mutual
Fund options against all underlying Mutual Fund options over specified periods
and against underlying Mutual Fund options in specified categories. The rankings
may or may not include the effects of sales or other charges.

       The Company is also ranked and rated by independent financial rating
services, among which are Moody's, Standard & Poor's and A.M. Best Company. The
purpose of these ratings is to reflect the financial strength or claims-paying
ability of the Company. The ratings are not intended to reflect the investment
experience or financial strength of the Variable Account. The Company may
advertise these ratings from time to time. In addition, the Company may include
in certain advertisements, endorsements in the form of a list of organizations,
individuals or other parties which recommend the Company or the Contract.
Furthermore, the Company may occasionally include in advertisements comparisons
of currently taxable and tax deferred investment programs, based on selected tax
brackets, or discussions of alternative investment vehicles and general economic
conditions.
    

ALL PERFORMANCE INFORMATION AND COMPARATIVE MATERIAL ADVERTISED BY THE COMPANY
IS HISTORICAL IN NATURE AND IS NOT INTENDED TO REPRESENT OR GUARANTEE FUTURE
RESULTS. A CONTRACT OWNER'S CONTRACT VALUE AT REDEMPTION MAY BE MORE OR LESS
THAN ORIGINAL COST.

                                LEGAL PROCEEDINGS

       There are no material legal proceedings, other than ordinary routine
litigation incidental to the business to which the Company and the Variable
Account are parties or to which any of their property is the subject.

       The General Distributor, American Capital Marketing, Inc., is not engaged
in any litigation of any material nature.

            TABLE OF CONTENTS OF STATEMENT OF ADDITIONAL INFORMATION

<TABLE>
<CAPTION>
                                                                                                                   PAGE
<S>                                                                                                                <C>
General Information and History..................................................................................   1
Services.........................................................................................................   1
Purchase of Securities Being Offered.............................................................................   1
Underwriters.....................................................................................................   2
Calculation of Performance.......................................................................................   2
Annuity Payments.................................................................................................   3
Financial Statements.............................................................................................   4
</TABLE>

                                       31

                                    33 of 96
<PAGE>   34
                                    APPENDIX

       Purchase payments allocated to the Fixed Account portion of the Contract
and transfers to the Fixed Account portion become part of the general account of
the Company, which support insurance and annuity obligations. Because of
exemptive and exclusionary provisions, interests in the general account have not
been registered under the Securities Act of 1933 ("1933 Act"), nor is the
general account registered as an investment company under the Investment Company
Act of 1940 ("1940 Act"). Accordingly, neither the general account nor any
interest therein are generally subject to the provisions of the 1933 or 1940
Acts, and we have been advised that the staff of the Securities and Exchange
Commission has not reviewed the disclosures in this prospectus which related to
the Fixed Account portion. Disclosures regarding the Fixed Account portion of
the Contract and the general account, however, may be subject to certain
generally applicable provisions of the federal securities laws relating to the
accuracy and completeness of statements made in prospectuses.

                            FIXED ACCOUNT ALLOCATIONS

THE FIXED ACCOUNT

   
       The Fixed Account is made up of all the general assets of the Company,
other than those in the Nationwide Variable Account-3 and any other segregated
asset account. Fixed Account Purchase Payments will be allocated to the Fixed
Account by election of the Contract Owner at the time of purchase.
    

       The Company will invest the assets of the Fixed Account in those assets
chosen by the Company and allowed by applicable law. Investment income from such
Fixed Account assets will be allocated by the Company between itself and the
Contracts participating in the Fixed Account.

       The level of annuity payments made to Annuitants under the Contracts will
not be affected by the mortality experience (death rate) of persons receiving
such payments or of the general population. The Company assumes this "mortality
risk" by virtue of annuity rates incorporated in the Contract which cannot be
changed. In addition, the Company guarantees that it will not increase charges
for maintenance of the Contracts regardless of its actual expenses.

       Investment income from the Fixed Account allocated to the Company
includes compensation for mortality and expense risks borne by the Company in
connection with Fixed Account Contracts. The amount of such investment income
allocated to the Contracts will vary from year to year in the sole discretion of
the Company at such rate or rates as the Company prospectively declares from
time to time. Any such rate or rates so determined will remain effective for a
period of not less than twelve months, and remain at such rate unless changed.
However, the Company guarantees that it will credit interest at not less than
3.0% per year (or as otherwise required under state law, or at such minimum rate
as stated in the Contract when sold). ANY INTEREST CREDITED TO AMOUNTS ALLOCATED
TO THE FIXED ACCOUNT IN EXCESS OF 3.0% PER YEAR WILL BE DETERMINED IN THE SOLE
DISCRETION OF THE COMPANY. THE CONTRACT OWNER ASSUMES THE RISK THAT INTEREST
CREDITED TO FIXED ACCOUNT ALLOCATIONS MAY NOT EXCEED THE MINIMUM GUARANTEE OF
3.0% FOR ANY GIVEN YEAR.

   
       The Company guarantees that, at any time, the Fixed Account Contract
Value will not be less than the amount of the Purchase Payments allocated to the
Fixed Account, plus interest credited, less the sum of all administrative
charges, any applicable premium taxes, and less any amounts surrendered. If the
Contract Owner effects a surrender, the amount available from the Fixed Account
will be reduced by any applicable Contingent Deferred Sales Charge (see
"Contingent Deferred Sales Charge").
    

TRANSFERS

       Contract Owners may at the maturity of an Interest Rate Guarantee Period,
transfer a portion of the value of the Fixed Account to the Variable Account.
The maximum percentage that may be transferred will be determined by the Company
at its sole discretion, but will not be less than 10% of the total value of the
portion of the Fixed Account that is maturing and will be declared upon the
expiration date of the then current Interest Rate Guarantee Period. The Interest
Rate Guarantee Period expires on the final day of a calendar quarter; therefore
the Interest Rate Guarantee Period for deposits or transfers in the Fixed
Account may continue for up to three months after a one year period has expired.
Transfer must be made within 45 days after the expiration date of the guarantee
period. Owners who have entered into a Dollar Cost Averaging Agreement with the
Company (see "Dollar Cost Averaging") may transfer from the Fixed Account to the
Variable Account under the terms of that agreement.


                                       32

                                    34 of 96
<PAGE>   35
                      ANNUITY PAYMENT PERIOD-FIXED ACCOUNT

FIRST AND SUBSEQUENT PAYMENTS

       A Fixed Annuity is an annuity with payments which are guaranteed by the
Company as to dollar amount during the annuity payment period. The first Fixed
Annuity payment will be determined by applying the Fixed Account Contract Value
to the applicable Annuity Table in accordance with the Annuity Payment Option
elected. This will be done at the Annuitization Date on an age last birthday
basis. Fixed Annuity payments after the first will not be less than the first
Fixed Annuity payment.

       The Company does not credit discretionary interest to Fixed Annuity
payments during the annuity payment period for annuity options based on life
contingencies. The Annuitant must rely on the Annuity Tables applicable to the
Contracts to determine the amount of such Fixed Annuity payments.

   
ANNUITY TABLES AND ASSUMED INTEREST RATE

       The Annuity Tables contained in the Contracts are based on the 1971
Individual Annuity Mortality Table (set back one year) and an assumed interest
rate of 3.5%.
    


                                       33

                                    35 of 96
<PAGE>   36
                       STATEMENT OF ADDITIONAL INFORMATION
   
                                   MAY 1, 1996
    
              INDIVIDUAL DEFERRED VARIABLE ANNUITY CONTRACTS ISSUED
                      BY THE NATIONWIDE VARIABLE ACCOUNT-3
                      OF NATIONWIDE LIFE INSURANCE COMPANY

   
       This Statement of Additional Information is not a prospectus. It contains
information in addition to and more detailed than set forth in the prospectus
and should be read in conjunction with the prospectus dated May 1, 1996. The
prospectus may be obtained from Nationwide Life Insurance Company by writing
P.O. Box 182030, Columbus, Ohio 43218-2030, or calling 1-800-826-3167, TDD
1-800-238-3035.
    

                                TABLE OF CONTENTS
                                                                            PAGE
General Information and History..............................................1
Services.....................................................................1
Purchase of Securities Being Offered.........................................1
Underwriters.................................................................2
Calculation of Performance...................................................2
Annuity Payments.............................................................3
Financial Statements.........................................................4

GENERAL INFORMATION AND HISTORY

       The Nationwide Variable Account-3 is a separate investment account of
Nationwide Life Insurance Company ("Company"). The Company is a member of the
Nationwide Insurance Enterprise and all of the Company's common stock is owned
by Nationwide Corporation. Nationwide Corporation is a holding company. All of
its common stock is held by Nationwide Mutual Insurance Company (95.3%) and
Nationwide Mutual Fire Insurance Company (4.7%).

SERVICES

       The Company, which has responsibility for administration of the Contracts
and the Variable Account, maintains records of the name, address, taxpayer
identification number, and other pertinent information for each Contract Owner
and the number and type of Contract issued to each such Contract Owner and
records with respect to the Contract Value of each Contract.

       The Custodian of the assets of the Variable Account is the Company. The
Company will maintain a record of all purchases and redemptions of shares of the
underlying Mutual Funds.

   
       The financial statements and schedules have been included herein in
reliance upon the reports of KPMG Peat Marwick LLP, independent certified public
accountants, Two Nationwide Plaza, Columbus, Ohio 43215, and upon the authority
of said firm as experts in accounting and auditing.
    

PURCHASE OF SECURITIES BEING OFFERED

       The Contracts will be sold by licensed insurance agents in the states
where the Contracts may be lawfully sold. Such agents will be registered
representatives of broker-dealers registered under the Securities Exchange Act
of 1934 who are members of the National Association of Securities Dealers, Inc.
("NASD").

       The Contract Owner may transfer up to 100% of the Contract Value from the
Variable Account to the Fixed Account. However, the Company, at its sole
discretion, reserves the right to limit such transfers to 25% of the Contract
Value for any 12 month period. Contract Owners may at the maturity of an
Interest Rate Guarantee Period transfer a portion of the Contract Value of the
Fixed Account to the Variable Account. Such portion will be determined by the
Company at its sole discretion (but will not be less than 10% of the total value
of the portion of the Fixed Account that is maturing), and will be declared upon
the expiration date of the then current Interest Rate Guarantee Period. The
Interest Rate Guarantee Period expires on the final day of a calendar quarter;
therefore the Interest Rate Guarantee Period for deposits or transfers to the
Fixed Account may continue for up to three months after a one year period has
expired. Transfer under this provision must be made within 45 days after the
termination date of the guarantee period. Owners who have entered into a Dollar
Cost Averaging agreement with the Company may transfer from the Fixed Account
under the terms of that agreement.

       Transfers from the Fixed and Variable Accounts may not be made prior to
the first Contract Anniversary. Transfers must also be made prior to the Annuity
Commencement Date.


                                       1

                                    36 of 96
<PAGE>   37
UNDERWRITERS

       The Contracts, which are offered continuously, are distributed by
American Capital Marketing Inc., 2800 Post Oak Blvd., Houston, Texas 77056. No
underwriting commissions are paid by the Company to the Distributor, only sales
commissions.

CALCULATION OF PERFORMANCE

   
       Any current yield quotations of the Money Market Portfolio Sub-Account,
subject to Rule 482 of the Securities Act of 1933, shall consist of a seven
calendar day historical yield, carried at least to the nearest hundredth of a
percent. The yield shall be calculated by determining the net change, exclusive
of capital changes, in the value of hypothetical pre-existing account having a
balance of one accumulation unit at the beginning of the base period,
subtracting a hypothetical charge reflecting deductions from Contract Owner
accounts, and dividing the net change in account value by the value of the
account at the beginning of the period to obtain a base period return, and
multiplying the base period return by 365/7 (366/7) or (366/7) in a leap year.
As of December 31, 1995, the Money Market Portfolio Sub-Account's seven-day
current unit value yield was 3.71%. The Money Market Portfolio Sub-Account's
effective yield is computed similarly but includes the effect of assumed
compounding on an annualized basis of the current unit value yield quotations of
the Fund, and the period ending December 31, 1995 was 3.78%.

       The Money Market Portfolio Sub-Account's yield and effective yield will
fluctuate daily. Actual yields will depend on factors such as the type of
instruments in the Money Market Portfolio's portfolio quality and average
maturity, changes in interest rates, and the Money Market Portfolio's expenses.
Although the Sub-Account determines its yield on the basis of a seven calendar
day period, it may use a different time period on occasion. There is no
assurance that the yields quoted on any given occasion will remain in effect for
any period of time and there is not guarantee that the net asset values will
remain constant. It should be noted that a Contract Owner's investment in the
Money Market Portfolio Sub-Account is not guaranteed or insured. Yield of other
money market funds may not be comparable if a different base period or another
method of calculation is used.

       All performance advertising shall include quotations of standardized
average annual total return, calculated in accordance with standard method
prescribed by rules of the Securities and Exchange Commission, to facilitate
comparison and standardized total return advertised by other variable annuity
separate accounts. Average annual total return advertised for a specific period
is found by first taking a hypothetical $1,000 investment in each of the
Sub-Account' units on the first day of the period at the offering price, which
is the Accumulation Unit Value per unit ("initial investment") and computing the
ending redeemable value ("redeemable value") of that investment at the end of
the period. The redeemable value is then divided by the initial investment and
this quotient is taken to the Nth root (N represents the number of years in the
period) and 1 subtracted from the result which is then expressed as a
percentage, carried to at least the nearest hundredth of a percent. Average
annual total return reflects the deduction of a maximum $30 Contract Maintenance
Charge and a 1.30% Mortality, Expense Risk and Administration Charge. The
redeemable value also reflects the effect of any applicable Contingent Deferred
Sales Charge that my be imposed at the end of the period (see "Contingent
Deferred Sales Charge" located in the prospectus). No deduction is made for
premium taxes which may be assessed by certain states.
    

       Nonstandardized average annual total return may also be advertised, and
is calculated in a manner similar to standardized average annual total return
except the nonstandardized total return is based on a hypothetical initial
investment of $10,000 and does not reflect the deduction of any applicable
Contingent Deferred Sales Charge. Reflecting the Contingent Deferred Sales
Charge would decrease the level of the performance advertised. The Contingent
Deferred Sales Charge is not reflected because the Contract is designed for long
term investment. An assumed initial investment of $10,000 will be used because
that figure more closely approximates the size of a typical Contract than does
the $1,000 figure used in calculating the standardized average annual total
return quotations. The amount of the hypothetical initial investment used
affects performance because the Contract Maintenance Charge is a fixed per
contract charge.

       The standardized average annual total return and nonstandardized average
annual total return quotations will be current to the last day of the calendar
quarter preceding the date on which an advertisement is submitted for
publication. Both the standardized average annual total return and the
nonstandardized average annual total return will be based on the rolling
calendar quarters and will cover at least the cumulative calendar year and
periods of one, five, and ten years, or a period covering the time the
underlying Mutual Fund has been available within the Variable Account, if the
underlying Mutual Fund has not been available with the Variable Account for one
of the prescribed periods.


                                       2


                                    37 of 96
<PAGE>   38
   
       Quotations of average annual total return and total return are based upon
historical earnings and will fluctuate. Any quotation of performance, therefore,
should not be considered a guarantee of future performance. Factors affecting a
Sub-Account's performance include general market conditions, operating expenses
and investment management. A Contract Owner's account when redeemed may be more
or less than original cost.

       Below are the quotations of standardized average annual total return and
non-standardized total return for each of the Sub-Accounts available within the
Variable Account.
    

                            FUND PERFORMANCE SUMMARY
   
                    STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                        Date Fund
                                         1 Year to            5 Years to          Life of Fund           Added to
        SUB-ACCOUNT OPTIONS               12/31/95             12/31/95           to 12/31/95            Variable
                                                                                                         Account
- ------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                    <C>               <C>                    <C>         
Asset Allocation Fund                      21.26%                 8.96%               7.65%               5-6-88
- ------------------------------------------------------------------------------------------------------------------------
Domestic Income Fund                       11.39%                 8.81%               7.65%               5-6-88
- ------------------------------------------------------------------------------------------------------------------------
Emerging Growth Fund                          N/A                   N/A               0.50%               7-1-95
- ------------------------------------------------------------------------------------------------------------------------
Enterprise Fund                            26.81%                12.07%               7.65%               5-6-88
- ------------------------------------------------------------------------------------------------------------------------
Global Equity Fund                            N/A                   N/A               0.50%               7-1-95
- ------------------------------------------------------------------------------------------------------------------------
Government Fund                             7.25%                 3.73%               5.99%               1-2-90
- ------------------------------------------------------------------------------------------------------------------------
Money Market Fund                          -4.30%                -1.65%               7.65%               5-6-88
- ------------------------------------------------------------------------------------------------------------------------
Real Estate Securities Fund                   N/A                   N/A               0.50%               7-1-95
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
    

   
                  NON-STANDARDIZED AVERAGE ANNUAL TOTAL RETURN
<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------------------------------
                                                                                                        Date Fund
                                         1 Year to            5 Years to          Life of Fund           Added to
        SUB-ACCOUNT OPTIONS               12/31/95             12/31/95           to 12/31/95            Variable
                                                                                                         Account
- ------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                   <C>                   <C>                 <C> 
Asset Allocation Fund                      23.96%                11.48%               7.65%               5-6-88
- ------------------------------------------------------------------------------------------------------------------------
Domestic Income Fund                       14.09%                11.29%               7.65%               5-6-88
- ------------------------------------------------------------------------------------------------------------------------
Emerging Growth Fund                          N/A                   N/A               0.50%               7-1-95
- ------------------------------------------------------------------------------------------------------------------------
Enterprise Fund                            35.81%                14.42%               7.65%               5-6-88
- ------------------------------------------------------------------------------------------------------------------------
Global Equity Fund                            N/A                   N/A               0.50%               7-1-95
- ------------------------------------------------------------------------------------------------------------------------
Government Fund                             9.95%                 6.50%               5.99%               1-2-90
- ------------------------------------------------------------------------------------------------------------------------
Money Market Fund                          -1.60%                 2.52%               7.65%               5-6-88
- ------------------------------------------------------------------------------------------------------------------------
Real Estate Securities Fund                   N/A                   N/A               0.50%               7-1-95
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>
    

ANNUITY PAYMENTS

       See "Frequency and Amount of Annuity Payments" located in the prospectus.


                                       3


                                    38 of 96
<PAGE>   39

<PAGE>   1

                          Independent Auditors' Report


The Board of Directors and Contract Owners of
  Nationwide Variable Account-3
  Nationwide Life Insurance Company:


        We have audited the accompanying statement of assets, liabilities and
contract owners' equity of Nationwide Variable Account-3 as of December 31,
1995, and the related statements of operations and changes in contract owners'
equity and schedules of changes in unit value for each of the years in the three
year period then ended. These financial statements and schedules of changes in
unit value are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements of changes
in unit value based on our audits.

        We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements and schedules of
changes in unit value are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. Our procedures included confirmation of securities
owned as of  December 31, 1995, by correspondence with the custodian and the
transfer agents of the underlying mutual funds. An audit also includes assessing
the accounting principles used and significant estimates made by management, as
well as evaluating the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.

        In our opinion, the financial statements and schedules of changes in
unit value referred to above present fairly, in all material respects, the
financial position of Nationwide Variable Account-3 as of December 31, 1995, and
the results of its operations and its changes in contract owners' equity and the
schedules of changes in unit value for each of the years in the three year
period then ended in conformity with generally accepted accounting principles.


                                                           KPMG Peat Marwick LLP

Columbus, Ohio
February 6, 1996

- --------------------------------------------------------------------------------

<PAGE>   2

                         NATIONWIDE VARIABLE ACCOUNT-3
          STATEMENT OF ASSETS, LIABILITIES AND CONTRACT OWNERS' EQUITY
                               DECEMBER 31, 1995
<TABLE>
<S>                                                                       <C>
ASSETS:
  Investments at market value:

    Van Kampen American Capital - Common Stock Fund
      2,266,671 shares (cost $32,118,444).............................    $ 33,297,403

    Van Kampen American Capital - Domestic Strategic Income Fund
      1,962,643 shares (cost $15,504,893).............................      16,113,302

    Van Kampen American Capital - Emerging Growth Fund
      102,966 shares (cost $1,148,376)................................       1,205,731

    Van Kampen American Capital - Global Equity Fund
      9,854 shares (cost $99,547).....................................         101,593

    Van Kampen American Capital - Government Fund
      1,011,302 shares (cost $9,045,490)..............................       9,162,395

    Van Kampen American Capital - Money Market Fund
      6,529,366 shares (cost $6,529,366)..............................       6,529,366

    Van Kampen American Capital - Multiple Strategy Fund
      3,067,275 shares (cost $35,504,768).............................      35,703,077

    Van Kampen American Capital - Real Estate Securities Fund
      4,582 shares (cost $47,403).....................................          49,209
                                                                          ------------
           Total assets...............................................     102,162,076

ACCOUNTS PAYABLE......................................................           1,021
                                                                          ------------
CONTRACT OWNERS' EQUITY...............................................    $102,161,055
                                                                          ============
</TABLE>

<PAGE>   3

<TABLE>
<CAPTION>
Contract owners' equity represented by:                         Units              Unit Value
                                                              ---------            ----------
<S>                                                           <C>                  <C>                <C>
  Contracts in accumulation phase:
    Van Kampen American Capital -
     Common Stock Fund:
      Tax qualified...............................              425,489            $25.778191         $10,968,337
      Non-tax qualified...........................              865,665             25.778191          22,315,278

    Van Kampen American Capital -
     Domestic Strategic Income Fund:
      Tax qualified...............................              294,678             15.854864           4,672,080
      Non-tax qualified...........................              720,487             15.854864          11,423,223

    Van Kampen American Capital -
     Emerging Growth Fund:
      Tax qualified...............................               24,126             11.635151             280,710
      Non-tax qualified...........................               79,497             11.635151             924,960

    Van Kampen American Capital -
     Global Equity Fund:
      Tax qualified...............................                4,239             10.244062              43,425
      Non-tax qualified...........................                5,677             10.244062              58,156

    Van Kampen American Capital -
     Government Fund:
      Tax qualified...............................              187,304             14.827943           2,777,333
      Non-tax qualified...........................              427,994             14.827943           6,346,271

    Van Kampen American Capital -
     Money Market Fund:
      Tax qualified...............................              147,447             13.724323           2,023,610
      Non-tax qualified...........................              326,438             13.724323           4,480,141

    Van Kampen American Capital -
     Multiple Strategy Fund:
      Tax qualified...............................              606,415             21.272421          12,899,915
      Non-tax qualified...........................            1,070,729             21.272421          22,776,998

    Van Kampen American Capital -
     Real Estate Securities Fund:
      Tax qualified...............................                1,762             10.765351              18,969
      Non-tax qualified...........................                2,808             10.765351              30,229
                                                              =========             =========
 Reserves for annuity contracts in payout phase:
      Non-tax qualified...........................                                                        121,420
                                                                                                     ------------
                                                                                                     $102,161,055
                                                                                                     ============
</TABLE>


See accompanying notes to financial statements.

- --------------------------------------------------------------------------------

<PAGE>   4

                         NATIONWIDE VARIABLE ACCOUNT-3
        STATEMENTS OF OPERATIONS AND CHANGES IN CONTRACT OWNERS' EQUITY
                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

<TABLE>
<CAPTION>
                                                                   1995                  1994                    1993
                                                               ------------          -----------             -----------
<S>                                                           <C>                    <C>                     <C>
INVESTMENT ACTIVITY:
  Reinvested capital gains and dividends....................   $ 10,887,325           10,126,858               6,943,526
                                                               ------------          -----------             -----------
  Gain (loss) on investments:
    Proceeds from redemptions of mutual fund shares.........     40,426,461           46,483,900              43,408,325
    Cost of mutual fund shares sold.........................    (40,641,053)         (45,783,206)            (39,734,553)
                                                               ------------          -----------             -----------
    Realized gain (loss) on investments.....................       (214,592)             700,694               3,673,772
    Change in unrealized gain (loss) on investments.........     13,497,708          (14,166,680)             (2,060,761)
                                                               ------------          -----------             -----------
      Net gain (loss) on investments........................     13,283,116          (13,465,986)              1,613,011
                                                               ------------          -----------             -----------
              Net investment activity.......................     24,170,441           (3,339,128)              8,556,537
                                                               ------------          -----------             -----------

EQUITY TRANSACTIONS:
  Purchase payments received from contract owners...........      3,278,740            5,550,286              25,974,374
  Redemptions...............................................    (20,264,414)         (15,199,321)             (9,340,200)
  Annuity benefits..........................................        (14,594)              (9,959)                 (8,803)
  Adjustments to maintain reserves..........................         (2,440)                (215)                 (4,228)
                                                               ------------          -----------             -----------
              Net equity transactions.......................    (17,002,708)          (9,659,209)             16,621,143
                                                               ------------          -----------             -----------

EXPENSES (NOTE 2):
  Contract charges..........................................     (1,402,772)          (1,494,001)             (1,446,876)
  Contingent deferred sales charges.........................       (405,272)            (342,156)               (204,793)
                                                               ------------          -----------             -----------
              Total expenses................................     (1,808,044)          (1,836,157)             (1,651,669)
                                                               ------------          -----------             -----------

NET CHANGE IN CONTRACT OWNERS' EQUITY.......................      5,359,689          (14,834,494)             23,526,011
CONTRACT OWNERS' EQUITY BEGINNING OF PERIOD.................     96,801,366          111,635,860              88,109,849
                                                               ------------          -----------             -----------
CONTRACT OWNERS' EQUITY END OF PERIOD.......................   $102,161,055           96,801,366             111,635,860
                                                               ============          ===========             ===========
</TABLE>


See accompanying notes to financial statements.

- --------------------------------------------------------------------------------

<PAGE>   5

                         NATIONWIDE VARIABLE ACCOUNT-3
                         NOTES TO FINANCIAL STATEMENTS
                        DECEMBER 31, 1995, 1994 AND 1993

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

  (a)  Organization and Nature of Operations

    Nationwide Variable Account-3 (the Account) was established pursuant to a
resolution of the Board of Directors of Nationwide Life Insurance Company (the
Company) on October 7, 1987. The Account has been registered as a unit
investment trust under the Investment Company Act of 1940.

    The Company offers tax qualified and non-tax qualified Individual Deferred
Variable Annuity Contracts through the Account. The primary distribution for the
contracts is through the brokerage community; however, other distributors may be
utilized.

  (b)  The Contracts

    Only contracts without a front-end sales charge, but with a contingent
deferred sales charge and certain other fees, are offered for purchase. See note
2 for a discussion of contract expenses.

    Contract owners in either the accumulation or the payout phase may invest in
the following funds of the Van Kampen American Capital Life Investment Trust
(Van Kampen American Capital):

       Van Kampen American Capital - Common Stock Fund
       Van Kampen American Capital - Domestic Strategic Income Fund
         (formerly American Capital - Corporate Bond Portfolio)
       Van Kampen American Capital - Emerging Growth Fund
       Van Kampen American Capital - Global Equity Fund
       Van Kampen American Capital - Government Fund
       Van Kampen American Capital - Money Market Fund
       Van Kampen American Capital - Multiple Strategy Fund
       Van Kampen American Capital - Real Estate Securities Fund

    At December 31, 1995, contract owners have invested in all of the above
funds. The contract owners' equity is affected by the investment results of each
fund, equity transactions by contract owners and certain contract expenses (see
note 2). The accompanying financial statements include only contract owners'
purchase payments pertaining to the variable portions of their contracts and
exclude any purchase payments for fixed dollar benefits, the latter being
included in the accounts of the Company.

  (c)  Security Valuation, Transactions and Related Investment Income

    The market value of the underlying mutual funds is based on the closing net
asset value per share at December 31, 1995. The cost of investments sold is
determined on a specific identification basis. Investment transactions are
accounted for on the trade date (date the order to buy or sell is executed) and
dividend income is recorded on the ex-dividend date.

  (d)  Federal Income Taxes

    Operations of the Account form a part of, and are taxed with, operations of
the Company which is taxed as a life insurance company under the Internal 
Revenue Code.

    The Company does not provide for income taxes within the Account. Taxes are
the responsibility of the contract owner upon termination or withdrawal.

<PAGE>   6

  (e)  Use of Estimates in the Preparation of Financial Statements

    The preparation of financial statements in conformity with generally
accepted accounting principles may require management to make estimates and
assumptions that affect the reported amounts of assets and liabilities and
disclosure of contingent assets and liabilities, if any, at the date of the
financial statements and the reported amounts of revenues and expenses during
the reporting period. Actual results could differ from those estimates.

(2) EXPENSES

    The Company does not deduct a sales charge from purchase payments received
from the contract owners. However, if any part of the contract value of such
contracts is surrendered, the Company will, with certain exceptions, deduct from
the contract owner's contract value a contingent deferred sales charge, not to
exceed 6% (3% after 36 months) of the lesser of the total of all purchase
payments made within 72 months prior to the date of the request for surrender,
or the amount surrendered. (For contracts issued in the State of New York, the
contingent deferred sales charge will not exceed 7% of purchase payments, such
charge declining 1% per year, to 0%, after the purchase payment has been held in
the contract for seven years.) No sales charges are deducted on redemptions used
to purchase units in the fixed investment options of the Company.

    The following administrative charges are deducted by the Company: (a) an
annual contract maintenance charge of $35 ($30 for contracts issued in the State
of New York) which is satisfied by surrendering units; and (b) a mortality risk
charge, an expense risk charge and an administration charge assessed through the
daily unit value calculation equal to an annual rate of 0.80%, 0.45% and 0.05%,
respectively.

(3) SCHEDULE I

    Schedule I presents the components of the change in the unit values, which
are the basis for contract owners' equity. This schedule is presented in the
following format:

       -  Beginning unit value - Jan. 1

       -  Reinvested capital gains and dividends
          (This amount reflects the increase in the unit value due to capital
          gains and dividend distributions from the underlying mutual funds.)

       -  Unrealized gain (loss)
          (This amount reflects the increase (decrease) in the unit value
          resulting from the market appreciation (depreciation) of the
          underlying mutual funds.)

       -  Contract charges
          (This amount reflects the decrease in the unit value due to the
          mortality risk charge, expense risk charge and administration charge
          discussed in note 2.)

       -  Ending unit value - Dec. 31

       -  Percentage increase (decrease) in unit value.

    For contracts in the payout phase, an assumed investment return of 3.5%,
used in the calculation of the annuity benefit payment amount, results in a
corresponding reduction in the components of the unit values as shown in 
Schedule I.

- --------------------------------------------------------------------------------

<PAGE>   7

                                                                      SCHEDULE I

                         NATIONWIDE VARIABLE ACCOUNT-3

                      TAX QUALIFIED AND NON-TAX QUALIFIED

                       SCHEDULES OF CHANGES IN UNIT VALUE

                  YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

            (UNDERLYING MUTUAL FUNDS OF VAN KAMPEN AMERICAN CAPITAL)

<TABLE>
<CAPTION>
                                                                              DOMESTIC
                                                              COMMON          STRATEGIC         EMERGING          GLOBAL
                                                               STOCK           INCOME            GROWTH           EQUITY
                                                               FUND             FUND              FUND             FUND
                                                            ----------        ---------        ---------        ---------
<S>                                                         <C>               <C>              <C>              <C>
1995
  Beginning unit value - Jan. 1                             $19.065611        13.235145        10.000000        10.000000
  -----------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends                      3.443612         1.250586          .000000          .000000
  -----------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                                      3.564450         1.560777         1.705967          .309001
  -----------------------------------------------------------------------------------------------------------------------
  Contract charges                                            (.295482)        (.191644)        (.070816)        (.064939)
  -----------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                               $25.778191        15.854864        11.635151        10.244062
  -----------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
     in unit value* (a)                                          35%              20%              16%(b)            2%(b)
  =======================================================================================================================

1994
  Beginning unit value - Jan. 1                             $19.993094        14.016253             **               **
  -----------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends                      2.272837         1.376728
  -----------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                                     (2.944375)       (1.981901)
  -----------------------------------------------------------------------------------------------------------------------
  Contract charges                                            (.255945)        (.175935)
  -----------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                               $19.065611        13.235145
  -----------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
  in unit value* (a)                                             (5)%             (6)%
  =======================================================================================================================

1993
  Beginning unit value - Jan. 1                             $18.587100        12.208185             **               **
  -----------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends                      1.141359         1.091003
  -----------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                                       .514295          .892204
  -----------------------------------------------------------------------------------------------------------------------
  Contract charges                                            (.249660)        (.175139)
  -----------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                               $19.993094        14.016253
  -----------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
  in unit value* (a)                                              8%              15%
  =======================================================================================================================


<CAPTION>

                                                                                MONEY           MULTIPLE      REAL ESTATE
                                                             GOVERNMENT         MARKET          STRATEGY       SECURITIES
                                                                FUND             FUND             FUND            FUND
                                                             ---------        ---------        ---------      -----------
<S>                                                          <C>              <C>              <C>            <C>
1995
  Beginning unit value - Jan. 1                              12.821877        13.183559        16.406732        10.000000
  -----------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends                       .953483          .716291         2.391189          .091958
  -----------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                                      1.235082          .000000         2.721948          .739393
  -----------------------------------------------------------------------------------------------------------------------
  Contract charges                                            (.182499)        (.175527)        (.247448)        (.066000)
  -----------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                                14.827943        13.724323        21.272421        10.765351
  -----------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
     in unit value* (a)                                          16%               4%              30%               8%(b)
  =======================================================================================================================

1994
  Beginning unit value - Jan. 1                              13.620968        12.879003        17.253369             **
  -----------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends                       .835320          .474206         1.980194
  -----------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                                     (1.464669)         .000000        (2.608938)
  -----------------------------------------------------------------------------------------------------------------------
  Contract charges                                            (.169742)        (.169650)        (.217893)
  -----------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                                12.821877        13.183559        16.406732
  -----------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
  in unit value* (a)                                             (6)%              2%              (5)%
  =======================================================================================================================

1993
  Beginning unit value - Jan. 1                              12.794291        12.709641        16.230095             **
  -----------------------------------------------------------------------------------------------------------------------
  Reinvested capital gains and dividends                       .824185          .336808         1.370959
  -----------------------------------------------------------------------------------------------------------------------
  Unrealized gain (loss)                                       .178307          .000000         (.127808)
  -----------------------------------------------------------------------------------------------------------------------
  Contract charges                                            (.175815)        (.167446)        (.219877)
  -----------------------------------------------------------------------------------------------------------------------
  Ending unit value - Dec. 31                                13.620968        12.879003        17.253369
  -----------------------------------------------------------------------------------------------------------------------
  Percentage increase (decrease)
  in unit value* (a)                                              6%               1%               6%
  =======================================================================================================================
</TABLE>

 * An annualized rate of return cannot be determined as:
    (a) Contract charges do not include the annual contract maintenance charge
        discussed in note 2; and
    (b) This investment option was not utilized for the entire year indicated.
** This investment option was not being utilized or was not available.


See note 3.

- --------------------------------------------------------------------------------




<PAGE>   40

<PAGE>   1


                          INDEPENDENT AUDITORS' REPORT
                          ----------------------------


The Board of Directors
Nationwide Life Insurance Company:

We have audited the consolidated financial statements of Nationwide Life
Insurance Company (a wholly owned subsidiary of Nationwide Corporation) and
subsidiaries as listed in the accompanying index. In connection with our audits
of the consolidated financial statements, we also have audited the financial
statement schedules as listed in the accompanying index. These consolidated
financial statements and financial statement schedules are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these consolidated financial statements and financial statement schedules based
on our audits.

We conducted our audits in accordance with generally accepted auditing
standards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements. An audit
also includes assessing the accounting principles used and significant
estimates made by management, as well as evaluating the overall financial
statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

Participating insurance and the related surplus are discussed in note 12. The
Company and its counsel are of the opinion that the ultimate ownership of the
participating surplus in excess of the contemplated equitable policyholder
dividends belongs to the shareholder. The accompanying consolidated financial
statements are presented on such basis.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Nationwide Life
Insurance Company and subsidiaries as of December 31, 1995 and 1994, and the
results of their operations and their cash flows for each of the years in the
three-year period ended December 31, 1995, in conformity with generally
accepted accounting principles. Also in our opinion, the related financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly, in all material
respects, the information set forth therein.

In 1994, the Company adopted the provisions of the Financial Accounting
Standards Board's Statement of Financial Accounting Standards (SFAS) No. 115,
Accounting for Certain Investments in Debt and Equity Securities.

In 1993, the Company adopted the provisions of SFAS No. 109,  Accounting for
Income Taxes and SFAS No. 106,  Employers'  Accounting for Postretirement
Benefits Other Than Pensions.


                                                   KPMG Peat Marwick LLP


Columbus, Ohio
February 26, 1996



<PAGE>   2
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                          Consolidated Balance Sheets
                           December 31, 1995 and 1994

                                (000's omitted)

<TABLE>
<CAPTION>
                                        ASSETS                                                1995               1994
                                        ------                                          -----------------   ----------------   
<S>                                                                                             <C>               <C>         
Investments (notes 5, 8 and 9): 
  Securities available-for-sale, at fair value:
     Fixed maturities (cost $13,438,630 in 1995; $8,318,865 in 1994)                       $ 14,167,377        8,045,906
     Equity securities (cost $27,362 in 1995; $18,372 in 1994)                                   33,718           24,713
   Fixed maturities held-to-maturity, at amortized cost (fair value $3,602,310 in 1994)           -            3,688,787
   Mortgage loans on real estate                                                              4,786,599        4,222,284
   Real estate                                                                                  239,089          252,681
   Policy loans                                                                                 370,908          340,491
   Other long-term investments                                                                   67,280           63,914
   Short-term investments (note 13)                                                              45,732          131,643
                                                                                            -----------      -----------
                                                                                             19,710,703       16,770,419
                                                                                            -----------      -----------

Cash                                                                                             10,485            7,436
Accrued investment income                                                                       239,881          220,540
Deferred policy acquisition costs                                                             1,094,195        1,064,159
Deferred Federal income tax                                                                        --             36,515
Other assets                                                                                    795,169          790,603
Assets held in Separate Accounts (note 8)                                                    18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========

                         LIABILITIES AND SHAREHOLDER'S EQUITY
                         ------------------------------------

Future policy benefits and claims (notes 6 and 8)                                            18,200,128       16,321,461
Policyholders' dividend accumulations                                                           353,554          338,058
Other policyholder funds                                                                         71,155           72,770
Accrued Federal income tax (note 7):

   Current                                                                                       34,064           13,126
   Deferred                                                                                     238,877                -  
                                                                                            -----------      -----------
                                                                                                272,941           13,126
                                                                                            -----------      -----------
Other liabilities                                                                               284,143          235,778
Liabilities related to Separate Accounts (note 8)                                            18,763,678       12,222,461
                                                                                            -----------      -----------
                                                                                             37,945,599       29,203,654
                                                                                            -----------      -----------
Shareholder's equity (notes 3, 4, 5, 7, 12 and 13):
   Capital shares, $1 par value.  Authorized 5,000 shares, issued and
     outstanding 3,815 shares                                                                    3,815             3,815
   Additional paid-in capital                                                                   673,782          622,753
   Retained earnings                                                                          1,606,607        1,401,579
   Unrealized gains (losses) on securities available-for-sale, net                              384,308         (119,668)
                                                                                            -----------      -----------
                                                                                              2,668,512        1,908,479
                                                                                            -----------      -----------
Commitments and contingencies (notes 9 and 15)

                                                                                            $40,614,111       31,112,133
                                                                                            ===========      ===========


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>   3

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                       Consolidated Statements of Income

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                      1995            1994            1993     
                                                                                 ---------------  --------------  -------------
<S>                                                                                    <C>          <C>           <C>
Revenues (note 16):

   Traditional life insurance premiums                                                 $  274,957      209,538       215,715
   Accident and health insurance premiums                                                 509,658      324,524       312,655
   Universal life and investment product policy charges                                   307,676      239,021       188,057
   Net investment income (note 5)                                                       1,482,980    1,289,501     1,204,426
   Realized gains (losses) on investments  (notes 5 and 13)                                   836      (16,384)      113,673
                                                                                       ----------   ----------    ----------
                                                                                        2,576,107    2,046,200     2,034,526
                                                                                       ----------   ----------    ----------
Benefits and expenses:

   Benefits and claims                                                                  1,656,287    1,279,763     1,236,906
   Provision for policyholders' dividends on participating policies (note 12)              48,074       46,061        53,189
   Amortization of deferred policy acquisition costs                                       93,044       94,744       102,134
   Other operating costs and expenses                                                     458,970      352,402       329,396
                                                                                       ----------   ----------    ----------
                                                                                        2,256,375    1,772,970     1,721,625
                                                                                       ----------   ----------    ----------
      Income before Federal income tax expense and cumulative effect of
        changes in accounting principles                                                 319,732      273,230       312,901
                                                                                       ----------   ----------    ----------

Federal income tax expense (note 7):

   Current                                                                                103,464       79,847        75,124
   Deferred                                                                                 3,790        9,657        31,634
                                                                                       ----------   ----------    ----------
                                                                                          107,254       89,504       106,758
                                                                                       ----------   ----------    ----------

      Income before cumulative effect of changes in accounting principles                 212,478      183,726       206,143

Cumulative effect of changes in accounting principles, net (note 3)                            --           --         5,365
                                                                                       ----------   ----------    ----------

      Net income                                                                       $  212,478      183,726       211,508
                                                                                       ==========   ==========    ==========


See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>   4

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                Consolidated Statements of Shareholder's Equity

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                             Unrealized
                                                                                           gains (losses)
                                                             Additional                    on securities        Total
                                                 Capital      paid-in        Retained      available-for-   shareholder's
                                                  shares      capital        earnings        sale, net          equity
                                                -----------   -----------   ----------- ----------------- ---------------
<S>                                              <C>          <C>          <C>             <C>             <C>
1993:

   Balance, beginning of year                     $   3,815      311,753    1,024,150          90,524       1,430,242
   Capital contributions                                 --      111,000           --              --         111,000
   Dividends paid to shareholder                         --           --      (17,805)             --         (17,805)
   Net income                                            --           --      211,508              --         211,508
   Unrealized losses on equity securities, net           --           --           --         (83,777)        (83,777)
                                                 ----------   ----------    ----------     ----------      ----------
   Balance, end of year                          $    3,815      422,753    1,217,853           6,747       1,651,168
                                                 ==========   ==========    =========      ==========      ==========

1994:

   Balance, beginning of year                         3,815      422,753    1,217,853           6,747       1,651,168
   Capital contribution                                  --      200,000           --              --         200,000
   Net income                                            --           --      183,726              --         183,726
   Adjustment for change in accounting for
      certain investments in debt and equity
      securities, net (note 3)                           --           --           --         216,915         216,915
   Unrealized losses on securities available-
      for-sale, net                                      --           --           --        (343,330)       (343,330)
                                                 ----------   ----------   ----------      ----------      ---------- 
   Balance, end of year                          $    3,815      622,753    1,401,579        (119,668)      1,908,479
                                                 ==========   ==========   ==========      ==========      ========== 
 
1995:

   Balance, beginning of year                         3,815      622,753    1,401,579        (119,668)      1,908,479
   Capital contribution (note 13)                        --       51,029           --          (4,111)         46,918
   Dividends paid to shareholder                         --           --       (7,450)             --          (7,450)
   Net income                                            --           --      212,478              --         212,478
   Unrealized gains on securities available-
       for-sale, net                                     --           --           --         508,087         508,087
                                                 ----------   ----------   ----------      ----------      ----------
   Balance, end of year                          $    3,815      673,782    1,606,607         384,308       2,668,512
                                                 ==========   ==========   ==========      ==========      ========== 
                                                


See accompanying notes to consolidated financial statements.
</TABLE>

<PAGE>   5

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

                     Consolidated Statements of Cash Flows

                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                                     1995            1994            1993      
                                                                               --------------    ------------     -----------
<S>                                                                           <C>             <C>             <C>
  Cash flows from operating activities:

   Net income                                                                    $   212,478        183,726        211,508
   Adjustments to reconcile net income to net cash provided by operating
      activities:

         Capitalization of deferred policy acquisition costs                        (349,456)      (264,434)      (191,994)
         Amortization of deferred policy acquisition costs                            93,044         94,744        102,134
         Amortization and depreciation                                                10,319          6,207         11,156
         Realized losses (gains) on invested assets, net                                 717         15,949       (113,648)
         Deferred Federal income tax expense (benefit)                                 4,023         (2,166)        (6,006)
         Increase in accrued investment income                                       (19,341)       (29,654)        (4,218)
         Increase in other assets                                                     (3,227)      (112,566)      (549,277)
         Increase in policy liabilities                                              198,200      1,038,641        509,370
         Increase in policyholders' dividend accumulations                            15,496         15,372         17,316
         Increase in accrued Federal income tax payable                               20,938            832         16,838
         Increase in other liabilities                                                48,365         17,826         26,958
         Other, net                                                                  (20,556)       (19,303)       (11,745)
                                                                                 -----------    -----------    ------------
            Net cash provided by operating activities                                211,000        945,174         18,392
                                                                                 -----------    -----------    -----------

Cash flows from investing activities:

   Proceeds from maturity of securities available-for-sale                           706,442        579,067             --
   Proceeds from sale of securities available-for-sale                               131,420        247,876         247,502
   Proceeds from maturity of fixed maturities held-to-maturity                       633,173        516,003       1,192,093
   Proceeds from sale of fixed maturities                                                 --             --          33,959
   Proceeds from repayments of mortgage loans on real estate                         215,134        220,744         146,047
   Proceeds from sale of real estate                                                  48,477         46,713          23,587
   Proceeds from repayments of policy loans and sale of other invested assets         79,620        134,998          59,643
   Cost of securities available-for-sale acquired                                 (2,232,047)    (2,569,672)        (12,550)
   Cost of fixed maturities held-to-maturity acquired                               (669,449)      (675,835)     (2,016,831)
   Cost of mortgage loans on real estate acquired                                   (821,078)      (627,025)       (475,336)
   Cost of real estate acquired                                                      (10,970)       (15,962)         (8,827)
   Policy loans issued and other invested assets acquired                            (92,904)      (118,012)        (76,491)
                                                                                 -----------    -----------    ------------
            Net cash used in investing activities                                 (2,012,182)    (2,261,105)      (887,204)
                                                                                 -----------    -----------    -----------

Cash flows from financing activities:

   Proceeds from capital contributions                                                46,918        200,000        111,000
   Dividends paid to shareholder                                                      (7,450)            --        (17,805)
   Increase in universal life and investment product account balances              3,202,135      3,640,958      2,249,740
   Decrease in universal life and investment product account balances             (1,523,283)    (2,449,580)    (1,458,504)
                                                                                 -----------    -----------    -----------
            Net cash provided by financing activities                              1,718,320      1,391,378        884,431
                                                                                 -----------    -----------    -----------

Net (decrease) increase in cash and cash equivalents                                 (82,862)        75,447         15,619

Cash and cash equivalents, beginning of year                                         139,079         63,632         48,013
                                                                                 -----------    -----------    -----------
Cash and cash equivalents, end of year                                           $    56,217        139,079         63,632
                                                                                 ===========    ===========    ===========


See accompanying notes to consolidated financial statements.
</TABLE>


<PAGE>   6
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
                 Notes to Consolidated Financial Statements

                       December 31, 1995, 1994 and 1993

                               (000's omitted)


(1)   ORGANIZATION AND DESCRIPTION OF BUSINESS

      Nationwide Life Insurance Company (NLIC) is a wholly owned subsidiary of
      Nationwide Corporation (Corp.). Wholly-owned subsidiaries of NLIC include
      Nationwide Life and Annuity Insurance Company (NLAIC) (formerly known as
      Financial Horizons Life Insurance Company), West Coast Life Insurance
      Company (WCLIC), Employers Life Insurance Company of Wausau and
      subsidiaries (ELICW), National Casualty Company (NCC) and Nationwide
      Financial Services, Inc. (NFS).  NLIC and its subsidiaries are
      collectively referred to as "the Company."
                        
      NLIC, NLAIC, WCLIC and ELICW are life and accident and health insurers
      and NCC is a property and casualty insurer. The Company is licensed in
      all 50 states, the District of Columbia, the Virgin Islands and Puerto
      Rico. The Company offers a full range of life insurance, health insurance
      and annuity products through exclusive agents, brokers and other
      distribution channels and is subject to competition from other insurers
      throughout the United States. The Company is subject to regulation by the
      Insurance Departments of states in which it is licensed, and undergoes
      periodic examinations by those departments.
        
      The following is a description of the most significant risks  facing      
      life and health insurers and how the Company mitigates those risks:
        
         LEGAL/REGULATORY RISK is the risk that changes in the legal or
         regulatory environment in which an insurer operates will create
         additional expenses not anticipated by the insurer in pricing its
         products. That is, regulatory initiatives designed to reduce insurer
         profits, new legal theories or insurance company insolvencies through
         guaranty fund assessments may create costs for the insurer beyond
         those currently recorded in the consolidated financial statements. The
         Company mitigates this risk by offering a wide range of products and
         by operating throughout the United States, thus reducing its exposure
         to any single product or jurisdiction, and also by employing
         underwriting practices which identify and minimize the adverse impact
         of this risk.
        
         CREDIT RISK is the risk that issuers of securities owned by the
         Company or mortgagors on mortgage loans on real estate owned by the
         Company will default or that other parties, including reinsurers,
         which owe the Company money, will not pay. The Company minimizes this
         risk by adhering to a conservative investment strategy, by maintaining
         sound reinsurance and credit and collection policies and by
         providing for any amounts deemed uncollectible.
        
         INTEREST RATE RISK is the risk that interest rates will change and
         cause a decrease in the value of an insurer's investments. This change
         in rates may cause certain interest-sensitive products to become
         uncompetitive or may cause disintermediation. The Company mitigates
         this risk by charging fees for non-conformance with certain policy
         provisions, by offering products that transfer this risk to the
         purchaser, and/or by attempting to match the maturity schedule of its
         assets with the expected payouts of its liabilities. To the extent
         that liabilities come due more quickly than assets mature, an insurer
         would have to borrow funds or sell assets prior to maturity and
         potentially recognize a gain or loss.
        
(2)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      The significant accounting policies followed by the Company that
      materially affect financial reporting are summarized below. The
      accompanying consolidated financial statements have been prepared in
      accordance with generally accepted accounting principles (GAAP) which
      differ from statutory accounting practices prescribed or permitted by
      regulatory authorities. See note 4.



<PAGE>   7

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

In preparing the consolidated financial statements, management is required to
make estimates and assumptions that affect the reported amounts of assets and
liabilities and the disclosures of contingent assets and liabilities as of the
date of the consolidated financial statements and the reported amounts of
revenues and expenses for the reporting period. Actual results could differ
significantly from those estimates.

The most significant estimates include those used in determining deferred
policy acquisition costs, valuation allowances for mortgage loans on real
estate and real estate investments and the liability for future policy benefits
and claims. Although some variability is inherent in these estimates,   
management believes the amounts provided are adequate.

(a) CONSOLIDATION POLICY

    The December 31, 1995 consolidated financial statements include the
    accounts of NLIC and its wholly owned subsidiaries NLAIC, WCLIC, ELICW, NCC
    and NFS. The December 31, 1994 and 1993 consolidated financial statements
    include the accounts of NLIC, NLAIC, WCLIC, NCC and NFS. The December 31,
    1994 consolidated balance sheet also includes the accounts of ELICW, which
    was acquired by NLIC effective December 31, 1994. See Note 13. All
    significant intercompany balances and transactions have been eliminated.

(b) VALUATION OF INVESTMENTS AND RELATED GAINS AND LOSSES

    The Company is required to classify its fixed maturity securities and
    equity securities as either held-to-maturity, available-for-sale or
    trading.  Fixed maturity securities are classified as held-to-maturity when
    the Company has the positive intent and ability to hold the securities to
    maturity and are stated at amortized cost. Fixed maturity securities not
    classified as held-to-maturity and all equity securities are classified as
    available-for-sale and are stated at fair value, with the unrealized gains
    and losses, net of adjustments to deferred policy acquisition costs and
    deferred Federal income tax, reported as a separate component of
    shareholder's equity. The adjustment to deferred policy acquisition costs
    represents the change in amortization of deferred policy acquisition costs
    that would have been required as a charge or credit to operations had such
    unrealized amounts been realized. The Company has no fixed maturity
    securities classified as held-to-maturity or trading as of          
    December 31, 1995.

    Mortgage loans on real estate are carried at the unpaid principal balance
    less valuation allowances. The Company provides valuation allowances for
    impairments of mortgage loans on real estate based on a review by portfolio
    managers. The measurement of impaired loans is based on the present value
    of expected future cash flows discounted at the loan's effective interest
    rate or, as a practical expedient, at the fair value of the collateral, if
    the loan is collateral dependent. Loans in foreclosure and loans considered
    to be impaired are placed on non-accrual status. Interest received on
    non-accrual status mortgage loans on real estate are included in interest
    income in the period received.             

    Real estate is carried at cost less accumulated depreciation and valuation
    allowances. Other long-term investments are carried on the equity basis,    
    adjusted for valuation allowances.

    Realized gains and losses on the sale of investments are determined on the
    basis of specific security identification. Estimates for valuation
    allowances and other than temporary declines are included in realized gains
    and losses on investments.                                      

    In March, 1995, the Financial Accounting Standards Board (FASB) issued
    STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 121 - ACCOUNTING FOR THE
    IMPAIRMENT OF LONG-LIVED ASSETS AND FOR LONG-LIVED ASSETS TO BE DISPOSED OF
    (SFAS 121). SFAS 121 requires impairment losses to be recorded on
    long-lived assets used in operations when indicators of impairment are
    present and the undiscounted cash flows estimated to be generated by those
    assets are less than the assets' carrying amount. SFAS 121 also addresses
    the accounting for long-lived assets that are expected to be disposed of.
    The statement is effective for fiscal years beginning after December 15,
    1995 and earlier application is permitted. Previously issued consolidated
    financial statements shall not be restated. The Company will adopt SFAS 121 
    in 1996 and the impact on the consolidated financial statements is not
    expected to be material. 


<PAGE>   8

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

(c) REVENUES AND BENEFITS

    TRADITIONAL LIFE INSURANCE PRODUCTS: Traditional life insurance
    products include those products with fixed and guaranteed premiums and
    benefits and consist primarily of whole life, limited-payment life, term
    life and certain annuities with life contingencies. Premiums for
    traditional life insurance products are recognized as revenue when due.
    Benefits and expenses are associated with earned premiums so as to result
    in recognition of profits over the life of the contract. This association
    is accomplished by the provision for future policy benefits and the
    deferral and amortization of policy acquisition costs.

    UNIVERSAL LIFE AND INVESTMENT PRODUCTS: Universal life products include
    universal life, variable universal life and other interest-sensitive life
    insurance policies. Investment products consist primarily of individual and
    group deferred annuities, annuities without life contingencies and
    guaranteed investment contracts. Revenues for universal life and investment
    products consist of asset fees, cost of insurance, policy administration
    and surrender charges that have been earned and assessed against policy
    account balances during the period. Policy benefits and claims that are
    charged to expense include benefits and claims incurred in the period in
    excess of related policy account balances and interest credited to policy
    account balances.

    ACCIDENT AND HEALTH INSURANCE: Accident and health insurance premiums
    are recognized as revenue over the terms of the policies. Policy claims are
    charged to expense in the period that the claims are incurred.

(d) DEFERRED POLICY ACQUISITION COSTS

    The costs of acquiring new business, principally commissions, certain
    expenses of the policy issue and underwriting department and certain
    variable agency expenses have been deferred. For traditional life and
    individual health insurance products, these deferred policy acquisition
    costs are predominantly being amortized with interest over the premium
    paying period of the related policies in proportion to the ratio of actual
    annual premium revenue to the anticipated total premium revenue. Such
    anticipated premium revenue was estimated using the same assumptions as
    were used for computing liabilities for future policy benefits. For
    universal life and investment products, deferred policy acquisition costs
    are being amortized with interest over the lives of the policies in
    relation to the present value of estimated future gross profits from
    projected interest margins, asset fees, cost of insurance, policy
    administration and surrender charges. For years in which gross profits are
    negative, deferred policy acquisition costs are amortized based on the
    present value of gross revenues. Deferred policy acquisition costs are
    adjusted to reflect the impact of unrealized gains and losses on fixed
    maturity securities available-for-sale as described in note 2(b).

(e) SEPARATE ACCOUNTS

    Separate Account assets and liabilities represent contractholders'
    funds which have been segregated into accounts with specific investment
    objectives. The investment income and gains or losses of these accounts
    accrue directly to the contractholders. The activity of the Separate
    Accounts is not reflected in the consolidated statements of income and cash
    flows except for the fees the Company receives for administrative services
    and risks assumed.

(f) FUTURE POLICY BENEFITS

    Future policy benefits for traditional life and individual health
    insurance policies have been calculated using a net level premium method
    based on estimates of mortality, morbidity, investment yields and
    withdrawals which were used or which were being experienced at the time the
    policies were issued, rather than the assumptions prescribed by state
    regulatory authorities. See note 6.

    Future policy benefits for annuity policies in the accumulation phase,
    universal life and variable universal life policies have been calculated
    based on participants' contributions plus interest credited less applicable
    contract charges. 


<PAGE>   9
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Future policy benefits and claims for collectively renewable long-term
    disability policies (primarily discounted at 5.2%) and group long-term
    disability policies (primarily discounted at 5.5%) are the present value of
    amounts not yet due on reported claims and an estimate of amounts to be
    paid on incurred but unreported claims. The impact of reserve discounting
    is not material. Future policy benefits and claims on other                 
    group health insurance policies are not discounted.
        
(g) PARTICIPATING BUSINESS

    Participating business represents approximately 45% (45% in 1994 and
    48% in 1993) of the Company's ordinary life insurance in force, 72% (72% in
    1994 and 1993) of the number of policies in force, and 39% (41% in 1994 and
    45% in 1993) of life insurance premiums. The provision for policyholder
    dividends is based on current dividend scales. Future dividends are
    provided for ratably in future policy benefits based on dividend scales in
    effect at the time the policies were issued. Dividend scales are approved
    by the Board of Directors.

    Income attributable to participating policies in excess of policyholder
    dividends is accounted for as belonging to the shareholder. See note 12.

(h) FEDERAL INCOME TAX

    NLIC, NLAIC, WCLIC and NCC file a consolidated Federal income tax
    return with Nationwide Mutual Insurance Company (NMIC), the majority
    shareholder of Corp. Through 1994, ELICW filed a consolidated Federal
    income tax return with Employers Insurance of Wausau A Mutual Company.
    Beginning in 1995, ELICW files a separate Federal income tax return.

    In 1993, the Company adopted STATEMENT OF FINANCIAL ACCOUNTING
    STANDARDS NO. 109 - ACCOUNTING FOR INCOME TAXES, which required a change
    from the deferred method of accounting for income tax of APB Opinion 11 to
    the asset and liability method of accounting for income tax. Under the
    asset and liability method, deferred tax assets and liabilities are
    recognized for the future tax consequences attributable to differences
    between the financial statement carrying amounts of existing assets and
    liabilities and their respective tax bases and operating loss and tax
    credit carryforwards. Deferred tax assets and liabilities are measured
    using enacted tax rates expected to apply to taxable income in the years in
    which those temporary differences are expected to be recovered or settled.
    Under this method, the effect on deferred tax assets and liabilities of a
    change in tax rates is recognized in income in the period that includes the
    enactment date. Valuation allowances are established when necessary to
    reduce the deferred tax assets to the amounts expected to be realized.

    The Company has reported the cumulative effect of the change in method
    of accounting for income tax in the 1993 consolidated statement of income.
    See note 3.

(i) REINSURANCE CEDED

    Reinsurance premiums ceded and reinsurance recoveries on benefits and
    claims incurred are deducted from the respective income and expense
    accounts. Assets and liabilities related to reinsurance ceded are reported
    on a gross basis.

(j) CASH EQUIVALENTS

    For purposes of the consolidated statements of cash flows, the Company
    considers all short-term investments with original maturities of three
    months or less to be cash equivalents.


<PAGE>   10
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

         (k) RECLASSIFICATION

             Certain items in the 1994 and 1993 consolidated financial
             statements have been reclassified to conform to the 1995
             presentation.

(3)      CHANGES IN ACCOUNTING PRINCIPLES

         Effective January 1, 1994, the Company changed its method of
         accounting for certain investments in debt and equity securities in
         connection with the issuance of STATEMENT OF FINANCIAL ACCOUNTING
         STANDARDS NO. 115 - ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND
         EQUITY SECURITIES. As of January 1, 1994, the Company classified fixed
         maturity securities with amortized cost and fair value of $6,593,844
         and $7,024,736, respectively, as available-for-sale and recorded the
         securities at fair value. Previously, these securities were recorded
         at amortized cost. The effect as of January 1, 1994 has been recorded  
         as a direct credit to shareholder's equity as follows:

<TABLE>
<CAPTION>
           <S>                                                                  <C>
           Excess of fair value over amortized cost of fixed maturity
             securities available-for-sale                                      $ 430,892
           Adjustment to deferred policy acquisition costs                        (97,177) 
           Deferred Federal income tax                                           (116,800) 
                                                                                ---------  
                                                                                $ 216,915 
                                                                                =========  

         During 1993, the Company adopted accounting principles in connection
         with the issuance of two accounting standards by the FASB. The effect
         as of January 1, 1993, the date of adoption, has been recognized in
         the 1993 consolidated statement of income as the cumulative effect of
         changes in accounting principles, as follows:

           Asset/liability method of recognizing income tax (note 2(h))         $ 26,344 
           Accrual method of recognizing postretirement benefits other  
             than pensions (net of tax benefit of $11,296) (note 11)             (20,979)  
                                                                                --------   
                                                                                $  5,365 
                                                                                ======== 
 </TABLE>

(4)      BASIS OF PRESENTATION

         The consolidated financial statements have been prepared in accordance
         with GAAP. Annual Statements for NLIC and NLAIC, WCLIC, ELICW and NCC,
         filed with the Department of Insurance of the State of Ohio (the
         Department), California Department of Insurance, Wisconsin Insurance
         Department and Michigan Bureau of Insurance, respectively, are prepared
         on the basis of accounting practices prescribed or permitted by such
         regulatory authorities. Prescribed statutory accounting practices
         include a variety of publications of the National Association of
         Insurance Commissioners (NAIC), as well as state laws, regulations and
         general administrative rules. Permitted statutory accounting practices
         encompass all accounting practices not so prescribed. The Company has  
         no material permitted statutory accounting practices.

         The statutory capital shares and surplus of NLIC as reported to
         regulatory authorities as of December 31, 1995, 1994 and 1993 was
         $1,363,031, $1,262,861 and $992,631, respectively. The statutory net
         income of NLIC as reported to regulatory authorities for the years
         ended December 31, 1995, 1994 and 1993 was $86,529, $76,532 and
         $185,943, respectively.                  


<PAGE>   11
 LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

(5)      INVESTMENTS

         An analysis of investment income by investment type follows for the 
         years ended December 31:

<TABLE>
<CAPTION>
                                                                 1995             1994            1993
                                                            -------------     ------------    ------------     
<S>                                                           <C>             <C>             <C>
   Gross investment income:
    Securities available-for-sale:
     Fixed maturities                                         $  772,589         674,346              --
     Equity securities                                             1,436             550           7,230
    Fixed maturities held-to-maturity                            232,692         193,009         800,255
    Mortgage loans on real estate                                410,965         376,783         364,810
    Real estate                                                   39,222          40,280          39,684
    Short-term investments                                        12,249           6,990           5,080
    Other                                                         61,701          42,831          33,832
                                                              ----------      ----------      ----------
          Total investment income                              1,530,854       1,334,789       1,250,891
   Less investment expenses                                       47,874          45,288          46,465
                                                              ----------      ----------      ----------
          Net investment income                               $1,482,980       1,289,501       1,204,426
                                                              ==========      ==========      ==========
</TABLE>

         An analysis of realized gains (losses) on investments, net of 
         valuation allowances, by investment type follows for the years ended 
         December 31:

<TABLE>
<CAPTION>
                                                                 1995             1994           1993      
                                                           ---------------   -------------  --------------
<S>                                                           <C>               <C>              <C>
    Securities available-for-sale:     
     Fixed maturities                                         $  6,792            (7,120)              --
     Equity securities                                           3,435             1,427          129,728
    Fixed maturities                                                --                --           20,225
    Mortgage loans on real estate                               (7,312)          (20,462)         (28,241)
    Real estate and other                                       (2,079)            9,771           (8,039)
                                                              --------          --------         --------
                                                              $    836           (16,384)         113,673
                                                              ========          ========         ========
</TABLE>


         The components of unrealized gains (losses) on securities 
         available-for-sale, net, were as follows as of December 31:

<TABLE>
<CAPTION>
                                                                                1995             1994     
                                                                            ---------------   -------------
<S>                                                                           <C>              <C>
    Gross unrealized gains (losses)                                           $ 735,103         (266,618)
    Adjustment to deferred policy acquisition costs                            (143,851)          82,525
    Deferred Federal income tax                                                (206,944)          64,425
                                                                              ---------        ---------
                                                                              $ 384,308         (119,668)
                                                                              =========        ========= 
</TABLE>

         An analysis of the change in gross unrealized gains (losses) on 
         securities available-for-sale and fixed maturities held-to-maturity
         follows for the years ended December 31:

<TABLE>
<CAPTION>
                                                                 1995             1994            1993     
                                                            ---------------   -------------   -------------
<S>                                                           <C>            <C>            <C>
    Securities available-for-sale:
     Fixed maturities                                         $ 1,001,706       (703,851)           --
     Equity securities                                                 15         (1,990)      (128,837)
    Fixed maturities held-to-maturity                              86,477       (421,427)       223,392
                                                              -----------    -----------    -----------
                                                              $ 1,088,198     (1,127,268)        94,555
                                                              ===========    ===========    ===========
</TABLE>

<PAGE>   12
 LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                                                 
            Notes to Consolidated Financial Statements, Continued

The amortized cost and estimated fair value of securities available-for-sale 
were as follows as of December 31, 1995:

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         --------------  ------------ ------------- ---------------
<S>                                                        <C>               <C>           <C>           <C>
 Fixed maturities:

  U.S. Treasury securities and obligations of U.S.
    government corporations and agencies                   $   438,109        36,714            (53)       474,770
  Obligations of states and political subdivisions               9,742         1,252             (1)        10,993
  Debt securities issued by foreign governments                162,442         9,641            (66)       172,017
  Corporate securities                                       8,902,494       524,796        (30,561)     9,396,729
  Mortgage-backed securities                                 3,925,843       196,645         (9,620)     4,112,868
                                                             ---------   -----------    -----------    -----------
      Total fixed maturities                                13,438,630       769,048        (40,301)    14,167,377
 Equity securities                                              27,362         6,441            (85)        33,718
                                                            ----------   -----------    -----------    -----------
                                                           $13,465,992       775,489        (40,386)    14,201,095
                                                           ===========   ===========    ============   ===========
</TABLE>


The amortized cost and estimated fair value of securities available-for-sale 
and fixed maturities held-to-maturity were as follows as of December 31, 1994:

<TABLE>
<CAPTION>
                                                                            Gross         Gross
                                                           Amortized     unrealized     unrealized     Estimated
                                                              cost          gains         losses       fair value
                                                         -------------  ------------- ------------- ---------------
<S>                                                           <C>            <C>           <C>         <C>
SECURITIES AVAILABLE-FOR-SALE 
 Fixed maturities:
  U.S. Treasury securities and obligations of U.S.
      government corporations and agencies                    $  393,156        1,794       (18,941)      376,009
  Obligations of states and political subdivisions                 2,202           55           (21)        2,236
  Debt securities issued by foreign governments                  177,910          872        (9,205)      169,577
  Corporate securities                                         4,201,738       50,405      (128,698)    4,123,445
  Mortgage-backed securities                                   3,543,859       18,125      (187,345)    3,374,639
                                                              ----------    ----------    ----------    ---------
        Total fixed maturities                                 8,318,865       71,251      (344,210)    8,045,906
 Equity securities                                                18,372        6,637          (296)       24,713
                                                              ----------    ----------    ----------    ---------
                                                              $8,337,237       77,888      (344,506)    8,070,619
                                                              ==========    =========     ==========    =========

FIXED MATURITY SECURITIES HELD-TO-MATURITY
  Obligations of states and political subdivisions           $   11,613           92           (255)       11,450
  Debt securities issued by foreign governments                  16,131          111            (39)       16,203
  Corporate securities                                        3,661,043       34,180       (120,566)    3,574,657
                                                              ----------    ----------    ----------    ---------
                                                             $3,688,787       34,383       (120,860)    3,602,310
                                                              ==========    ==========    ==========    =========
</TABLE>



<PAGE>   13
                                       
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)
                                       
             Notes to Consolidated Financial Statements, Continued

The amortized cost and estimated fair value of fixed maturity securities
available-for-sale as of December 31, 1995, by contractual maturity, are shown
below. Expected maturities will differ from contractual maturities because
borrowers may have the right to call or prepay obligations with or without call
or prepayment penalties.

<TABLE>
<CAPTION>
                                                    Amortized          Estimated
                                                      cost            fair value
                                                    -----------       ------------
                                                       
<S>                                                 <C>             <C>
FIXED MATURITY SECURITIES AVAILABLE-FOR-SALE
- --------------------------------------------
Due in one year or less                             $   641,490         647,639
Due after one year through five years                 5,365,703       5,623,126
Due after five years through ten years                2,477,457       2,609,262
Due after ten years                                   1,028,137       1,174,482
                                                    -----------     -----------
                                                      9,512,787      10,054,509
Mortgage-backed securities                            3,925,843       4,112,868
                                                    -----------     -----------
                                                    $13,438,630      14,167,377
                                                    ===========     ===========
</TABLE>

Proceeds from the sale of securities available-for-sale during 1995 and 1994
were $131,420 and $247,876, respectively, while proceeds from sales of
investments in fixed maturity securities during 1993 were $33,959. Gross gains
of $7,197 ($3,406 in 1994 and $2,413 in 1993) and gross losses of $2,309
($21,866 in 1994 and $39 in 1993) were realized on those sales.

During 1995, the Company transferred fixed maturity securities classified as
held-to-maturity with amortized cost of $27,929 to available-for-sale
securities due to evidence of a significant deterioration in the issuer's
creditworthiness.  The transfer of those fixed maturity securities resulted in
a gross unrealized loss of $4,285.

As permitted by the FASB's Special Report, A GUIDE TO IMPLEMENTATION OF
STATEMENT 115 ON ACCOUNTING FOR CERTAIN INVESTMENTS IN DEBT AND EQUITY
SECURITIES, issued in November, 1995, the Company transferred all of its fixed
maturity securities previously classified as held-to-maturity to
available-for-sale. As of December 14, 1995, the date of transfer, the fixed
maturity securities had amortized cost of $3,705,644, resulting in a gross
unrealized gain of $171,531.

Investments that were non-income producing for the twelve month period
preceding December 31, 1995 amounted to $28,958 ($11,513 for 1994) and
consisted of $8,228 (none in 1994) in fixed maturity securities, $14,740
($11,111 in 1994) in real estate and $5,990 ($402 in 1994) in other long-term
investments.

Real estate is presented at cost less accumulated depreciation of $30,931 in
1995 ($29,275 in 1994) and valuation allowances of $26,250 in 1995 ($27,330 in
1994).

Other long-term investments are presented net of valuation allowances of $457
as of December 31, 1995. There were no such valuation allowances as of December
31, 1994.

As of December 31, 1995, the recorded investment of mortgage loans on real
estate considered to be impaired (under STATEMENT OF FINANCIAL ACCOUNTING
STANDARDS NO. 114, ACCOUNTING BY CREDITORS FOR IMPAIRMENT OF A LOAN as amended
by STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 118, ACCOUNTING BY CREDITORS
FOR IMPAIRMENT OF A LOAN - INCOME RECOGNITION AND DISCLOSURE) was $44,995,
which includes $23,975 of impaired mortgage loans on real estate for which the
related valuation allowance was $5,276 and $21,020 of impaired mortgage loans
on real estate for which there was no valuation allowance. During 1995, the
average recorded investment in impaired mortgage loans on real estate was
approximately $22,621 and interest income recognized on those loans was $416,
which is equal to interest income recognized using a cash-basis method of
income recognition.

<PAGE>   14
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

    Activity in the valuation allowance account for mortgage loans on real 
    estate is summarized for the year ended December 31, 1995:

<TABLE>
<CAPTION>
                                                                1995
                                                              --------
    <S>                                                        <C>
    Allowance, beginning year                               $ 47,892
         Additions charged to operations                       7,653
         Direct write-downs charged against the allowance     (4,850)
                                                            -------- 
    Allowance, end of year                                  $ 50,695
                                                            ========
</TABLE>

    Foresclosures of mortgage loans on real estate were $37,187 in 1994 and
    mortgage loans on real estate in process of foreclosure or in-substance
    foreclosed as of December 31, 1994 totaled $19,878, which approximated fair
    value.

    Fixed maturity securities with an amortized cost of $13,982 and $11,137 as
    of December 31, 1995 and 1994, respectively, were on deposit with various
    regulatory agencies as required by law.


(6) FUTURE POLICY BENEFITS AND CLAIMS

    The liability for future policy benefits for investment contracts represents
    approximately 82% and 81% of the total liability for future policy benefits 
    as of December 31, 1995 and 1994, respectively. The average interest rate 
    credited on investment product policies was approximately 6.5%, 6.5% and 
    7.0% for the years ended December 31, 1995, 1994 and 1993, respectively.

    The liability for future policy benefits for traditional life insurance and
    individual health insurance policies has been established based upon the
    following assumptions:

       INTEREST RATES:  Interest rates vary as follows:
       
<TABLE>
<CAPTION>

                                                                                                   Health
          Year of issue                         Life Insurance                                    insurance
          --------------      ------------------------------------------------------------     ---------------                     
           <S>                <C>                                                                 <C>        
           1995               7.6%, not graded - permanent contracts with loan provisions         4.5%
                              7.7%, not graded - all other contracts
           1984-1994          6.0% to 10.5%, not graded                                           5.0% to 6.0%
           1966-1983          6.0% to 8.1%, graded over 20 years to 4.0% to 6.6%                  3.5% to 6.0%
           1965 and prior     generally lower than post 1965 issues                               3.5% to 4.0%
</TABLE>


    WITHDRAWALS:  Rates, which vary by issue age, type of coverage  and 
    policy duration, are based on Company experience.

    MORTALITY:  Mortality and morbidity rates are based on published tables,
    modified for the Company's actual experience.



<PAGE>   15
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    Activity in the liability for unpaid claims and claim adjustment expenses is
    summarized for the years ended December 31:

<TABLE>
<CAPTION>
                                                                      1995           1994            1993      
                                                                     ----------    ----------    ---------
      <S>                                                             <C>            <C>         <C>
      Balance, beginning of year                                      $ 637,998      592,180      760,209 
         Less reinsurance recoverables                                  438,761      430,720      547,683 
                                                                      ---------    ---------    --------- 
               Net balance, beginning of year                           199,237      161,460      212,526 
                                                                      ---------    ---------    --------- 
      Incurred related to:         
         Current year                                                   425,907      273,299      309,721 
         Prior years                                                    (17,203)     (26,156)     (26,248)
                                                                      ---------    ---------    --------- 
            Total incurred                                              408,704      247,143      283,473 
                                                                      ---------    ---------    --------- 
      Paid related to:      
         Current year                                                   290,605      175,700      208,978 
         Prior years                                                    111,353       73,889      125,561 
                                                                      ---------    ---------    --------- 
            Total paid                                                  401,958      249,589      334,539 
                                                                      ---------    ---------    --------- 
      Unpaid claims of acquired companies                                 2,542       40,223         --   
                                                                      ---------    ---------    --------- 
               Net balance, end of year                                 208,525      199,237      161,460 
         Plus reinsurance recoverables                                  491,321      438,761      430,720 
                                                                      ---------    ---------    --------- 
      Balance, end of year                                            $ 699,846      637,998      592,180 
                                                                      =========    =========    ========= 
</TABLE>

    Reinsurance recoverables include amounts from affiliates, as discussed in 
    note 13, of $477,912, $430,936, $430,278 and $534,983 as of December 31, 
    1995, 1994, 1993 and 1992, respectively.

    The provision for claims and claim adjustment expenses for prior years
    decreased in each of the three years ended December 31, 1995 due to
    lower-than-anticipated costs to settle accident and health insurance claims.


(7) FEDERAL INCOME TAX

    The tax effects of temporary  differences that give rise to significant 
    components of the net deferred tax asset (liability) as of December 31, 
    1995 and 1994 are as follows:

<TABLE>
<CAPTION>
                                                                                       1995            1994
                                                                                     --------       --------           
      <S>                                                                           <C>            <C>  
      Deferred tax assets:
       Future policy benefits                                                       $ 179,916      124,044
       Fixed maturity securities available-for-sale                                      --         95,536
       Liabilities in Separate Accounts                                               129,120       94,783
       Mortgage loans on real estate and real estate                                   26,062       25,632
       Other policyholder funds                                                         7,752        7,137
       Other assets and other liabilities                                              47,215       57,528
                                                                                    ---------    ---------
         Total gross deferred tax assets                                              390,065      404,660
                                                                                    ---------    ---------
      Deferred tax liabilities:   
       Deferred policy acquisition costs                                              312,616      317,224
       Fixed maturity securities available-for-sale                                   266,184         --  
       Equity securities available-for-sale and other            
          long-term investments                                                         3,431        3,620
       Other                                                                           46,711       47,301
                                                                                    ---------    ---------
         Total gross deferred tax liabilities                                         628,942      368,145
                                                                                    ---------    ---------
                                                                                    $(238,877)      36,515
                                                                                    =========    =========
</TABLE>


 

<PAGE>   16
                                
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

     The Company has determined that valuation allowances are not necessary as
     of December 31, 1995, 1994 and 1993 based on its analysis of future 
     deductible amounts. In assessing the realizability of deferred tax assets, 
     management considers whether it is more likely than not that some portion
     of the total gross deferred tax assets will not be realized. All future 
     deductible amounts can be offset by future taxable amounts or recovery of
     Federal income tax paid within the statutory carryback period. In 
     addition, for future deductible amounts for securities available-for-sale, 
     affiliates of the Company which are included in the same consolidated 
     Federal income tax return hold investments that could be sold for capital 
     gains that could offset capital losses realized by the Company should 
     securities available-for-sale be sold at a loss.

<TABLE>
     Total Federal income tax expense for the years ended December 31, 1995, 
     1994 and 1993 differs from the amount computed by applying the U.S. 
     Federal income tax rate to income before tax as follows:
                                                                                                           
<CAPTION>
                                                                 1995                      1994                    1993       
                                                         ----------------------   ----------------------   ----------------------
                                                                Amount     %            Amount     %            Amount      %
                                                         ---------------  -----   --------------  ------   -------------  -------
      <S>                                                    <C>          <C>        <C>          <C>       <C>          <C>
      Computed (expected) tax expense                        $ 111,906    35.0       $  95,631    35.0      $ 109,515     35.0 
      Tax exempt interest and dividends                                                                                    
         received deduction                                       (137)   (0.1)           (194)   (0.1)        (2,322)    (0.7)
      Current year increase in U.S. Federal                                                                                
         income tax rate                                            --      --              --      --          1,704      0.5 
      Other, net                                                (4,515)   (1.4)         (5,933)   (2.1)        (2,139)    (0.7)
                                                             ---------    ----       ---------    ----      ---------     ----
            Total (effective rate of each year)              $ 107,254    33.5       $  89,504    32.8      $ 106,758     34.1 
                                                             =========    ====       =========    ====      =========     ====

</TABLE>


     Total Federal income tax paid was $75,309, $87,576 and $58,286 during the 
     years ended December 31, 1995, 1994 and 1993, respectively.

     Prior to 1984, the Life Insurance Company Income Tax Act of 1959 as 
     amended by the Deficit Reduction Act of 1984 (DRA), permitted the deferral 
     from taxation of a portion of statutory income under certain       
     circumstances. In these situations, the deferred income was accumulated in
     the  Policyholders' Surplus Account (PSA).  Management considers the
     likelihood  of distributions from the PSA to be remote; therefore, no
     Federal income  tax has been provided for such distributions in the
     consolidated financial  statements. The DRA eliminated any additional
     deferrals to the PSA. Any  distributions from the PSA, however, will
     continue to be taxable at the  then current tax rate. The balance of the
     PSA was approximately $35,344 as  of December 31, 1995.

(8)  DISCLOSURES ABOUT FAIR VALUE OF FINANCIAL INSTRUMENTS

     STATEMENT OF FINANCIAL ACCOUNTING STANDARDS NO. 107 - DISCLOSURES ABOUT 
     FAIR VALUE OF FINANCIAL INSTRUMENTS (SFAS 107) requires disclosure of fair 
     value information about existing on and off-balance sheet financial 
     instruments. SFAS 107 defines the fair value of a financial instrument as 
     the amount at which the financial instrument could be exchanged in a 
     current transaction between willing parties. In cases where quoted market 
     prices are not available, fair value is based on estimates using present 
     value or other valuation techniques.

     These techniques are significantly affected by the assumptions used, 
     including the discount rate and estimates of future cash flows. Although 
     fair value estimates are calculated using assumptions that management 
     believes are appropriate, changes in assumptions could cause these         
     estimates to vary materially. In that regard, the derived fair value 
     estimates cannot be substantiated by comparison to independent markets 
     and,in many cases, could not be realized in the immediate settlement of
     the instruments. SFAS 107 excludes certain assets and liabilities from its 
     disclosure requirements. Accordingly, the aggregate fair value amounts 
     presented do not represent the underlying value of the Company.
                                    



<PAGE>   17
                                      
              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

       Although insurance contracts, other than policies such as annuities
       that are classified as investment contracts, are specifically exempted
       from SFAS 107 disclosures, estimated fair value of policy reserves on
       life insurance contracts are provided to make the fair value disclosures
       more meaningful.

       The tax ramifications of the related unrealized gains and losses can
       have a significant effect on fair value estimates and have not been
       considered in the estimates.

       The following methods and assumptions were used by the Company in
       estimating its fair value disclosures:

         CASH, SHORT-TERM INVESTMENTS AND POLICY LOANS: The carrying
         amount reported in the consolidated balance sheets for these
         instruments approximates their fair value.

         FIXED MATURITY AND EQUITY SECURITIES: Fair value for fixed
         maturity securities is based on quoted market prices, where available.
         For fixed maturity securities not actively traded, fair value is
         estimated using values obtained from independent pricing services or,
         in the case of private placements, is estimated by discounting
         expected future cash flows using a current market rate applicable to
         the yield, credit quality and maturity of the investments. The fair
         value for equity securities is based on quoted market prices.


         SEPARATE ACCOUNT ASSETS AND LIABILITIES: The fair value of
         assets held in Separate Accounts is based on quoted market prices. The
         fair value of liabilities related to Separate Accounts is the
         amount payable on demand.

         MORTGAGE LOANS ON REAL ESTATE: The fair value for mortgage
         loans on real estate is estimated using discounted cash flow analyses,
         using interest rates currently being offered for similar loans to
         borrowers with similar credit ratings. Loans with similar
         characteristics are aggregated for purposes of the calculations. Fair
         value for mortgages in default is the estimated fair value of the
         underlying collateral.

         INVESTMENT CONTRACTS: Fair value for the Company's liabilities under
         investment type contracts is disclosed using two methods. For
         investment contracts without defined maturities, fair value is the
         amount payable on demand. For investment contracts with known or
         determined maturities, fair value is estimated using discounted cash
         flow analysis. Interest rates used are similar to currently offered
         contracts with maturities consistent with those remaining for the
         contracts being valued.                           

         POLICY RESERVES ON LIFE INSURANCE CONTRACTS: Included are disclosures
         for individual life, universal life and supplementary contracts with
         life   contingencies for which the estimated fair value is the amount
         payable on demand. Also included are disclosures for the Company's
         limited payment policies, which the Company has used discounted cash
         flow analyses similar to those used for investment contracts with
         known maturities to estimate fair value.                          

         POLICYHOLDERS' DIVIDEND ACCUMULATIONS AND OTHER POLICYHOLDER FUNDS:
         The carrying amount reported in the consolidated balance sheets for
         these instruments approximates their fair value. 

<PAGE>   18

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    Carrying amount and estimated fair value of financial instruments
    subject to SFAS 107 and policy reserves on life insurance contracts were
    as follow as of December 31, 1995 and 1994:

<TABLE>
<CAPTION>
                                                      
                                                     1995                          1994
                                           --------------------------   -------------------------
                                             Carrying      Estimated      Carrying     Estimated
                                              amount       fair value      amount      fair value
                                           -----------    -----------   -----------   -----------
<S>                                        <C>            <C>           <C>           <C>
ASSETS
- ------
Investments:
   Securities available-for-sale:
      Fixed maturities                     $14,167,377    14,167,377     8,045,906     8,045,906
      Equity securities                         33,718        33,718        24,713        24,713
   Fixed maturities held-to-maturity              --            --       3,688,787     3,602,310
   Mortgage loans on real estate             4,786,599     5,169,805     4,222,284     4,173,284
   Policy loans                                370,908       370,908       340,491       340,491
   Short-term investments                       45,732        45,732       131,643       131,643
Cash                                            10,485        10,485         7,436         7,436
Assets held in Separate Accounts            18,763,678    18,763,678    12,222,461    12,222,461

LIABILITIES
- -----------
Investment contracts                        13,561,943    13,221,724    12,189,894    11,657,556
Policy reserves on life insurance contacts   3,695,814     3,659,074     3,170,085     2,934,384
Policyholders' dividend accumulations          353,554       353,554       338,058       338,058
Other policyholder funds                        71,155        71,155        72,770        72,770
Liabilities related to Separate Accounts    18,763,678    18,224,933    12,222,461    11,807,331
</TABLE>


(9) ADDITIONAL FINANCIAL INSTRUMENTS DISCLOSURES
    -------------------------------------------- 

    FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK: The Company is a party to
    financial instruments with off-balance-sheet risk in the normal course of
    business through management of its investment portfolio. These financial
    instruments include commitments to extend credit in the form of loans. These
    instruments involve, to varying degrees, elements of credit risk in excess
    of amounts recognized on the consolidated balance sheets.

    Commitments to fund fixed rate mortgage loans on real estate are agreements
    to lend to a borrower, and are subject to conditions established in the
    contract.   Commitments generally have fixed expiration dates or other
    termination clauses and may require payment of a deposit. Commitments
    extended by the Company are based on management's case-by-case credit
    evaluation of the borrower and the borrower's loan collateral. The
    underlying mortgage property represents the collateral if the commitment is
    funded. The Company's policy for new mortgage loans on real estate is to
    lend no more than 80% of collateral value. Should the commitment be funded,
    the Company's exposure to credit loss in the event of nonperformance by the
    borrower is represented by the contractual amounts of these commitments less
    the net realizable value of the collateral. The contractual amounts also
    represent the cash requirements for all unfunded commitments. Commitments on
    mortgage loans on real estate of $361,974 extending into 1996 were
    outstanding as of December 31, 1995.

    SIGNIFICANT CONCENTRATIONS OF CREDIT RISK: The Company grants mainly
    commercial  mortgage loans on real estate to customers throughout the United
    States. The Company has a diversified portfolio with no more than 20% (22%
    in 1994) in any geographic area and no more than 2% (2% in 1994) with any
    one borrower.


<PAGE>   19

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    The summary below depicts loans by remaining principal balance as of
    December 31, 1995 and 1994:

<TABLE>
<CAPTION>
                                                                                              Apartment
                                                            Office    Warehouse     Retail     & other      Total
                                                          ---------   ---------   ---------   ---------   ---------
<S>                                                       <C>         <C>         <C>         <C>         <C>
1995:
 East North Central                                      $ 140,732     110,361     534,814     184,201     970,108
 East South Central                                         23,978      15,653     183,790      84,588     308,009
 Mountain                                                     --        18,940     144,156      48,727     211,823
 Middle Atlantic                                           124,079      72,201     183,562      18,383     398,225
 New England                                                 9,594      39,526     153,644           1     202,765
 Pacific                                                   190,628     239,687     395,914     107,650     933,879
 South Atlantic                                            101,904      74,731     458,355     279,692     914,682
 West North Central                                        134,866      14,205      81,521      37,586     268,178
 West South Central                                         69,143      99,618     194,717     272,323     635,801
                                                          ---------   ---------   ---------   ---------   ---------
                                                          $ 794,924     684,922   2,330,473   1,033,151   4,843,470
                                                          =========   =========   =========   =========            
     Less valuation allowances and unamortized discount                                                      56,871  
                                                                                                          ---------
                Total mortgage loans on real estate, net                                                 $4,786,599     
                                                                                                          =========
</TABLE>


<TABLE>
<CAPTION>
                                                                                              Apartment
                                                            Office    Warehouse     Retail     & other      Total
                                                          ---------   ---------   ---------   ---------   ---------
<S>                                                       <C>         <C>         <C>         <C>         <C>
1994:
 East North Central                                      $ 109,233     103,499     540,686     191,489     944,907
 East South Central                                         24,298      10,803     127,845      76,897     239,843
 Mountain                                                    3,150      13,770     140,358      39,682     196,960
 Middle Atlantic                                            61,299      53,285     140,847      30,111     285,542
 New England                                                10,536      43,282     139,131           4     192,953
 Pacific                                                   195,393     210,930     397,911      68,768     873,002
 South Atlantic                                             87,150      81,576     424,150     210,354     803,230
 West North Central                                        127,760      11,766      80,854       4,738     225,118
 West South Central                                         51,013      84,796     184,923     194,788     515,520
                                                          ---------   ---------   ---------   ---------   ---------
                                                          $ 669,832     613,707   2,176,705     816,831   4,277,075
                                                          =========   =========   =========   =========            
   Less valuation allowances and unamortized discount                                                        54,791
                                                                                                          ---------
        Total mortgage loans on real estate, net                                                         $4,222,284     
                                                                                                          =========
</TABLE>


(10)  PENSION PLAN
      ------------

      The Company is a participant, together with other affiliated companies,
      in a pension plan covering all employees who have completed at least one  
      thousand hours of service within a twelve-month period and who have met
      certain age requirements. Benefits are based upon the highest average
      annual salary of a specified number of consecutive years of the last ten
      years of service. The Company funds pension costs accrued for direct
      employees plus an allocation of pension costs accrued for employees of
      affiliates whose work efforts benefit the Company.

      Effective January 1, 1995, the plan was amended to provide enhanced       
      benefits for participants who met certain eligibility requirements and
      elected early retirement no later than March 15, 1995. The entire cost of
      the enhanced benefit was borne by NMIC and certain of its property and
      casualty insurance company affiliates.


<PAGE>   20

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

    Effective December 31, 1995, the Nationwide Insurance Companies and
    Affiliates Retirement Plan was merged with the Farmland Mutual Insurance
    Company Employees' Retirement Plan and the Wausau Insurance Companies
    Pension Plan to form the Nationwide Insurance Enterprise Retirement
    Plan. Immediately prior to the merger, the plans were amended to provide
    consistent benefits for service after January 1, 1996. These amendments had
    no significant impact on the accumulated benefit obligation or projected
    benefit obligation as of December 31, 1995.

    Pension costs charged to operations by the Company during the years ended   
    December 31, 1995, 1994 and 1993 were $14,105, $10,451 and $6,702,
    respectively.

    The Company's net accrued pension expense as of December 31, 1995 and       
    1994 was $1,376 and $1,836, respectively.

    The net periodic pension cost for the Nationwide Insurance Companies and    
    Affiliates Retirement Plan as a whole for the years ended December 31,
    1995, 1994 and 1993 follows:

<TABLE>
<CAPTION>
                                                                 1995          1994          1993
                                                              ---------     ---------     ---------
     <S>                                                      <C>            <C>           <C>
     Service cost (benefits earned during the period)         $  64,524        64,740        47,694
     Interest cost on projected benefit obligation               95,283        73,951        70,543
     Actual return on plan assets                              (249,294)      (21,495)     (105,002)
     Net amortization and deferral                              143,353       (62,150)       20,832
                                                               ---------     ---------     ---------
                                                              $  53,866        55,046        34,067
                                                               =========     =========     =========
</TABLE>
                       
    Basis for measurements, net periodic pension cost:

<TABLE>
<CAPTION>

                                                                    1995          1994          1993               
                                                                 ---------     ---------     ---------             
     <S>                                                           <C>           <C>           <C>                 
     Weighted average discount rate                                7.50%         5.75%         6.75%               
     Rate of increase in future compensation levels                6.25%         4.50%         4.75%               
     Expected long-term rate of return on plan assets              8.75%         7.00%         7.50%               
</TABLE>                                                              
                                                                    
    Information regarding the funded status of the Nationwide Insurance
    Enterprise Retirement Plan as a whole as of December 31, 1995 
    (post-merger) and the Nationwide Insurance Companies and Affiliates 
    Retirement Plan as of December 31, 1995 (pre-merger) and 1994 follows:
        
     <TABLE>                                                                  
     <CAPTION>                                                          
                                                                   Post-merger     Pre-merger                      
                                                                      1995           1995           1994           
                                                                   -----------    -----------    -----------       
     <S>                                                           <C>            <C>            <C>               
          Accumulated benefit obligation:                                                                          
                                                                                                                   
          Vested                                                   $ 1,236,730      1,002,079        914,850       
          Nonvested                                                     26,503          8,998          7,570       
                                                                   -----------    -----------    -----------       
                                                                   $ 1,263,233      1,011,077        922,420       
                                                                   ===========    ===========    ===========       
                                                                                                                   
     Net accrued pension expense:                                                                                  
        Projected benefit obligation for services rendered                                                         
           to date                                                 $ 1,780,616      1,447,522      1,305,547       
        Plan assets at fair value                                    1,738,004      1,508,781      1,241,771       
                                                                   -----------    -----------    -----------       
           Plan assets (less than) in excess of  projected                                                         
              benefit obligation                                       (42,612)        61,259        (63,776)      
        Unrecognized prior service cost                                 42,845         42,850         46,201       
        Unrecognized net (gains) losses                                (63,130)       (86,195)        39,408       
        Unrecognized net obligation (asset) at transition               41,305        (19,841)       (21,994)                     
                                                                   -----------    -----------    -----------       
                                                                   $   (21,592)        (1,927)          (161)      
                                                                   ===========    ===========    ===========       
     </TABLE>                                                           
                                                                        

<PAGE>   21

              NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
            (a wholly owned subsidiary of Nationwide Corporation)
                                      
            Notes to Consolidated Financial Statements, Continued

     Basis for measurements, funded status of plan:
                                                                     
      <TABLE>                                                        
      <CAPTION>                                                    
                                                          Post-merger       Pre-merger                                   
                                                             1995             1995              1994                     
                                                        ---------------  ---------------   ---------------               
     <S>                                                    <C>               <C>              <C>                       
     Weighed average discount rate                           6.00%             6.00%            7.50%                     
     Rate of increase in future compensation levels          4.25%             4.25%            6.25%                     
                                                                              
     </TABLE>                                                          
                                                                    
                                                                   
     Assets of the Nationwide Insurance Enterprise Retirement Plan are invested
     in group annuity contracts of NLIC and ELICW. Prior to the merger, the     
     assets of the Nationwide Insurance Companies and Affiliates Retirement 
     Plan were invested in a group annuity contract of NLIC.       
                                                                               
(11) POSTRETIREMENT BENEFITS OTHER THAN PENSIONS                                
     -------------------------------------------                               
                                                                             
     In addition to the defined benefit pension plan, the Company, together
     with other affiliated companies, participates in life and health care 
     defined benefit plans for qualifying retirees. Postretirement life and 
     health care benefits are contributory and generally available to full 
     time employees who have attained age 55 and have accumulated 15 years of 
     service with the Company after reaching age 40.  Postretirement health 
     care benefit contributions are adjusted annually and contain cost-sharing 
     features such as deductibles and coinsurance. In addition, there are caps
     on the Company's portion of the per-participant cost of the postretirement 
     health care benefits. These caps can increase annually, but not more than
     three  percent. The Company's policy is to fund the cost of health care
     benefits in amounts determined at the discretion of management. Plan 
     assets are invested primarily in group annuity contracts of NLIC.       

     Effective January 1, 1993, the Company adopted the provisions of STATEMENT
     OF FINANCIAL ACCOUNTING STANDARDS NO. 106 - EMPLOYERS' ACCOUNTING FOR 
     POSTRETIREMENT BENEFITS OTHER THAN PENSIONS (SFAS 106), which requires the
     accrual method of accounting for postretirement life and health care 
     insurance benefits based on actuarially determined costs to be recognized 
     over the period from the date of hire to the full eligibility date of 
     employees who are expected to qualify for such benefits.            
                                                                      
     The Company elected to immediately recognize its estimated accumulated
     postretirement benefit obligation as of January 1, 1993. Accordingly, a 
     noncash charge of $32,275 ($20,979 net of related income tax benefit) was
     recorded in the 1993 consolidated statement of income as a cumulative 
     effect of a change in accounting principle. See note 3. The adoption of    
     SFAS 106, including the cumulative effect of the change in accounting
     principle, increased the expense for postretirement benefits by $35,277 
     to $36,544 in 1993. Certain affiliated companies elected to amortize their
     initial transition obligation over periods ranging from 10 to 20 years.    
                                                                      
     The Company's accrued postretirement benefit expense as of 
     December 31, 1995 and 1994 was $51,490 and $36,001, respectively, and the
     net periodic postretirement benefit cost (NPPBC) for 1995 and 1994 was 
     $8,269 and $4,627, respectively.                                           
                                                                                
     The amount of NPPBC for the plan as a whole for the years ended 
     December 31, 1995, 1994 and 1993 was as follows:                     
                                                                      
     <TABLE>                                                          
     <CAPTION>                                                          
                                                                                   1995            1994          1993            
                                                                                 --------        --------      --------  
     <S>                                                                         <C>             <C>           <C>       
     Service cost - benefits attributed to employee service during the year      $  6,235           8,586         7,090  
     Interest cost on accumulated postretirement benefit obligation                14,151          14,011        13,928  
     Actual return on plan assets                                                  (2,657)         (1,622)         --    
     Amortization of unrecognized transition obligation of affiliates               2,966             568           568  
     Net amortization and deferral                                                 (1,619)          1,622          --    
                                                                                 --------        --------      --------  
                                                                                 $ 19,076          23,165        21,586  
                                                                                 ========        ========      ========  
     </TABLE>                                                                  


<PAGE>   22

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

       Information regarding the funded status of the plan as a whole as of
       December 31, 1995 and 1994 follows:                         
                                                                      
       <TABLE>                                                  
       <CAPTION>                                          
                                                                                     1995          1994                            
                                                                                   ---------    ---------                          
       <S>                                                                         <C>          <C>                                
       Accrued postretirement benefit expense:                                                                                     
          Retirees                                                                 $  88,680       76,677                          
          Fully eligible, active plan participants                                    28,793       22,013                          
          Other active plan participants                                              90,375       59,089                          
                                                                                   ---------    ---------                          
             Accumulated postretirement benefit obligation (APBO)                    207,848      157,779                          
          Plan assets at fair value                                                   54,325       49,012                          
                                                                                   ---------    ---------                          
             Plan assets less than accumulated postretirement benefit obligation    (153,523)    (108,767)                         
          Unrecognized transition obligation of affiliates                             1,827        6,577                          
          Unrecognized net gains                                                      (1,038)     (41,497)                         
                                                                                   ---------    ---------                          
                                                                                   $(152,734)    (143,687)                         
                                                                                   =========    =========                          
       </TABLE>                                                     
                                                                   
                                                                      
       Actuarial assumptions used for the measurement of the APBO as of    
       December 31, 1995 and 1994 and the NPPBC for 1995, 1994 and 1993 were 
       as follows:                                                    
                                                                       
       <TABLE>                                                     
       <CAPTION>                                                     
                                                          1995          1995          1994          1994          1993             
                                                          APBO         NPPBC          APBO          NPPBC         NPPBC            
                                                       -----------   -----------   ------------  ------------  ------------        
           <S>                                           <C>           <C>           <C>           <C>           <C>               
           Discount rate                                 6.75%            8%            8%            7%            8%             
           Assumed health care cost trend rate:                                                                                    
               Initial rate                                11%           10%           11%           12%           14%             
               Ultimate rate                                6%            6%            6%            6%            6%             
               Uniform declining period                  12 Years      12 Years      12 Years      12 Years      12 Years          
       </TABLE>                                               
                                                                   
       The health care cost trend rate assumption has an effect on the amounts 
       reported. For the plan as a whole, a one percentage point increase in 
       the assumed health care cost trend rate would increase the APBO as of 
       December 31, 1995 by $641 and the NPPBC for the year ended December 31,
       1995 by $107.                                                    
                                                                      
(12)   REGULATORY RISK-BASED CAPITAL, RETAINED EARNINGS AND DIVIDEND 
       RESTRICTIONS                                             
       -------------------------------------------------------------
                                                                          
       Each insurance company's state of domicile imposes minimum risk-based 
       capital requirements that were developed by the NAIC. The formulas for 
       determining the amount of risk-based capital specify various weighting 
       factors that are applied to financial balances or various levels of 
       activity based on the perceived degree of risk. Regulatory compliance 
       is determined by a ratio of the company's regulatory total adjusted 
       capital, as defined by the NAIC, to its authorized control level 
       risk-based capital, as defined by the NAIC. Companies below specific 
       trigger points or ratios are classified within certain levels, each of
       which requires specified corrective action. NLIC and each of its 
       insurance subsidiaries exceed the minimum risk-based capital 
       requirements.                                                            
                                                                    
       In accordance with the requirements of the New York statutes, the 
       Company has agreed with the Superintendent of Insurance of that state 
       that so long as participating policies and contracts are held by 
       residents of New York, no profits on participating policies and 
       contracts in excess of the larger of (a) ten percent of such profits or
       (b) fifty cents per year per thousand dollars of participating life 
       insurance in force, exclusive of group term, as of the year-end shall 
       inure to the benefit of the shareholder. Such New York statutes
       further provide that so long as such agreement is in effect, such 
       excess of profits shall be exhibited as "participating policyholders' 
       surplus" in annual statements filed with the Superintendent and shall 
       be used only for the payment or apportionment of dividends to 
       participating policyholders at least to the extent required by statute 
       or for the purpose of making up any loss on  participating policies.
                                                                       
<PAGE>   23

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

      In the opinion of counsel for the Company, the ultimate ownership of the
      entire surplus, however classified, of the Company resides with the
      shareholder, subject to the usual requirements under state laws and
      regulations that certain deposits, reserves and minimum surplus be
      maintained for the protection of the policyholders until all policy
      contracts are discharged.
                
      Based on the opinion of counsel with respect to the ownership of its
      surplus, the Company is of the opinion that the earnings attributable to
      participating policies in excess of the amounts paid as dividends to
      policyholders belong to the shareholder rather than the policyholders,
      and such earnings are so treated by the Company.
                
      The amount of shareholder's equity other than capital shares was
      $2,664,697, $1,904,664 and $1,647,353 as of December 31, 1995, 1994 and
      1993, respectively. The amount thereof not presently available for
      dividends to the shareholder due to the New York restrictions was
      $1,503,241, $929,934 and $954,037 as of December 31, 1995, 1994 and 1993,
      respectively.
                
      Ohio law limits the payment of dividends to shareholders. The maximum
      dividend that may be paid by the Company without prior approval of the
      Director of the Department is limited to the greater of statutory gain
      from operations of the preceding calendar year or 10% of statutory
      shareholder's surplus as of the prior December 31. Therefore, $2,468,687
      of shareholder's equity, as presented in the accompanying consolidated
      financial statements, is so restricted as to dividend payments in 1996.
                
      Each of NLIC's insurance company subsidiaries are limited in their
      payment of dividends by the state insurance department of their
      respective state of domicile. As of December 31, 1995, the maximum amount
      of shareholder's equity available for dividend payment to NLIC in 1996 by
      its insurance company subsidiaries without prior approval are:
                
      <TABLE>
      <S>                                             <C>
      Nationwide Life and Annuity Insurance Company   $10,143
      West Coast Life Insurance Company                13,153
      Employers Life Insurance Company of Wausau       10,132
      National Casualty Company                            --  
                                                      -------
                                                      $33,428
                                                      ======= 
</TABLE>
        

(13)  TRANSACTIONS WITH AFFILIATES
      ----------------------------

      On March 1, 1995, Corp. contributed all of the outstanding shares of
      Farmland Life Insurance Company (Farmland) to NLIC, which then merged
      Farmland into WCLIC effective June 30, 1995. The contribution resulted in
      a direct increase to consolidated shareholder's equity of $46,918. The
      contribution of Farmland has been accounted for in a manner similar to a
      pooling of interests and accordingly, Farmland's results are included in
      the consolidated statements of income beginning January 1, 1995. However,
      prior period consolidated financial statements have not been restated due
      to the impact of Farmland being immaterial.
                
      Effective December 31, 1994, NLIC purchased all of the outstanding shares
      of ELICW from Wausau Service Corporation (WSC) for $155,000. NLIC
      transferred fixed maturity securities and cash with a fair value of
      $155,000 to WSC on December 28, 1994, which resulted in a realized loss
      of $19,239 on the disposition of the securities. The purchase price
      approximated both the historical cost basis and fair value of net assets
      of ELICW. ELICW has and will continue to share home office, other
      facilities, equipment and common management and administrative services
      with WSC.
        
      Certain annuity products are sold through three affiliated companies
      which are also subsidiaries of Corp. Total commissions and fees paid to
      these affiliates for the three years ended December 31, 1995 were
      $57,969, $50,470 and $44,577, respectively.
        


<PAGE>   24

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

      The Company shares home office, other facilities, equipment and common
      management and administrative services with affiliates.
        
      The Company participates in intercompany repurchase agreements with
      affiliates whereby the seller will transfer securities to the buyer at a
      stated value. Upon demand or a stated period, the securities will be
      repurchased by the seller at the original sales price plus a price
      differential. Transactions under the agreements during 1995 and
      1994 were not material. 

      During 1993, the Company sold equity securities with a market value
      $194,515 to NMIC, resulting in a realized gain of $122,823. With the
      proceeds, the Company purchased securities with a market value of
      $194,139 and cash of $376 from NMIC.                         

      Intercompany reinsurance contracts exist between NLIC and NMIC, NLIC and
      WCLIC, NLIC and NCC, WCLIC and NMIC and WCLIC and ELICW as of December
      31, 1995. These contracts are immaterial to the consolidated financial
      statements.    

      NCC participates in several 100% quota share reinsurance agreements with
      NMIC and Nationwide Mutual Fire Insurance Company, the minority
      shareholder of Corp. As a result of these agreements, the following
      assets and (liabilities) are included in the consolidated financial
      statements as of December 31, 1995 and 1994 for reinsurance ceded:
        
<TABLE>
<CAPTION>
                                                                            1995          1994      
                                                                        -----------   -----------
<S>                                                                     <C>            <C>
      Reinsurance recoverable                                           $ 590,379       541,289 
      Unearned premium reserves                                          (112,467)     (110,353) 
      Liability for unpaid claims and claim adjustment expense           (477,912)     (430,936)
</TABLE>                                                                

      The ceding of reinsurance does not discharge the original insurer from
      primary liability to its policyholder. The insurer which assumes the
      coverage assumes the related liability and it is the practice of insurers
      to treat insured risks, to the extent of reinsurance ceded, as though
      they were risks for which the original insurer is not liable. Management
      believes the financial strength of NMIC reduces to an acceptable level
      any risk to NCC under these intercompany  reinsurance agreements.        

      ELICW assumes certain accident and health insurance business from
      Employers Insurance of Wausau A Mutual Company, an affiliate. During
      1995, total premiums assumed by ELICW under the reinsurance
      agreement were $150,622.                

      The Company and various affiliates entered into agreements with
      Nationwide Cash Management Company (NCMC) and California Cash Management
      Company (CCMC), both affiliates, under which NCMC and CCMC act as common
      agents in handling the purchase and sale of short-term securities for the
      respective accounts of the participants. Amounts on deposit with NCMC and
      CCMC were $21,644 and $92,531 as of December 31, 1995 and 1994,
      respectively, and are included in short-term investments on the
      accompanying consolidated balance sheets.

(14)  BANK LINES OF CREDIT
      --------------------

      As of December 31, 1995 and 1994, NLIC had $120,000 of confirmed but
      unused bank lines of credit which support a $100,000 commercial paper
      borrowing authorization.
        
(15)  CONTINGENCIES
      -------------

      The Company is a defendant in various lawsuits. In the opinion of
      management, the effects, if any, of such lawsuits are not expected to be
      material to the Company's financial position or results of operations.
        
<PAGE>   25

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
             (a wholly owned subsidiary of Nationwide Corporation)

             Notes to Consolidated Financial Statements, Continued

(16)  SEGMENT INFORMATION
      -------------------

      The Company operates in the long-term savings, life insurance and
      accident and health insurance lines of business in the life insurance and
      property and casualty insurance industries. Long-term savings operations
      include both qualified and non-qualified annuity contracts issued to both
      individuals and groups. Life insurance operations include whole life,
      universal life, variable universal life and endowment and term life
      insurance issued to individuals and groups. Accident and health insurance
      operations also provide coverage to individuals and groups. Corporate
      primarily includes investments, and the related investment income, which
      are not specifically allocated to one of the three operating segments. In
      addition, realized gains and losses on all general account investments
      are reported as a component of the corporate segment.
        
      During 1995, the Company changed its reporting segments to better reflect
      the way the businesses are managed. Prior periods have been restated to
      reflect these changes.
        
      The following table summarizes the revenues and income (loss) before
      Federal income tax expense and cumulative effect of changes in accounting
      principles for the years ended December 31, 1995, 1994 and 1993 and
      assets as of December 31, 1995, 1994 and 1993, by business segment.
        
      <TABLE>                                                       
      <CAPTION>                                                 
                                                                                      1995           1994           1993      
                                                                                 ------------    ------------   ------------  
      <S>                                                                        <C>               <C>          <C>           
      Revenues:                                                                                                               
           Long-term savings                                                     $  1,406,241       1,125,013      1,048,045  
           Life insurance                                                             502,885         452,795        432,343  
           Accident and health insurance                                              532,383         345,545        339,764  
           Corporate                                                                  134,598         122,847        214,374  
                                                                                 ------------    ------------   ------------  
                                                                                 $  2,576,107       2,046,200      2,034,526  
                                                                                 ============    ============   ============  
                                                                                                                              
      Income (loss) before Federal income tax expense and                                                                     
          cumulative effect of changes in accounting principles:                                                              
           Long-term savings                                                          129,475          95,530         47,966  
           Life insurance                                                              63,169          46,119         36,383  
           Accident and health insurance                                              (12,521)         13,221         15,041  
           Corporate                                                                  139,609         118,360        213,511  
                                                                                 ------------    ------------   ------------  
                                                                                 $    319,732         273,230        312,901  
                                                                                 ============    ============   ============  
      Assets:                                                                                                                 
           Long-term savings                                                       34,634,892      25,815,273     20,695,598  
           Life insurance                                                           3,675,581       3,231,651      2,897,574  
           Accident and health insurance                                              307,643         291,296        297,200  
           Corporate                                                                1,995,995       1,773,913      1,515,989  
                                                                                 ------------    ------------   ------------  
                                                                                 $ 40,614,111      31,112,133     25,406,361  
                                                                                 ============    ============   ============  
                                                                                                                              

</TABLE>

<PAGE>   26



                                                                      Schedule I
                                                                     -----------

               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
       Summary of Investments - Other Than Investments in Related Parties
                               December 31, 1995
                                (000's omitted)

<TABLE>
<CAPTION>
                                                                     ----------------- ---------------  ------------------
                                                                         Column B         Column C           Column D
                                                                     ----------------- ---------------  ---------------
                                                                                                         Amount at which
                                                                                                           shown in the
                                                                                                           consolidated
                                                                           Cost         Market value      balance sheet
                                                                     ----------------- ---------------- -------------------
<S>                                                                  <C>              <C>              <C>
Fixed maturities available-for-sale:                                
   Bonds and notes:                                                 
      U.S. Government and government agencies and authorities          $  3,913,961         4,116,744          4,116,744
      States, municipalities and political subdivisions                       9,742            10,993             10,993
      Foreign governments                                                   162,442           172,016            172,016
      Public utilities                                                    2,053,701         2,146,000          2,146,000
      All other corporate                                                 7,298,784         7,721,624          7,721,624
                                                                     ----------------- ---------------- -------------------
          Total fixed maturities available-for-sale                      13,438,630        14,167,377         14,167,377   
                                                                     ----------------- ---------------- -------------------
Equity securities available-for-sale:
   Common stocks:
      Industrial, miscellaneous and all other                                26,037            32,474             32,474
   Non-redeemable preferred stock                                             1,325             1,244              1,244   
                                                                     ----------------- ---------------- -------------------
          Total equity securities available-for-sale                         27,362            33,718             33,718   
                                                                     ----------------- ---------------- -------------------

Mortgage loans on real estate                                             4,838,432                            4,786,599*
Real estate:
   Investment properties                                                    213,340                              171,739*
   Acquired in satisfaction of debt                                          82,930                               67,350*
Policy loans                                                                370,908                              370,908
Other long-term investments                                                  73,190                               67,280#
Short-term investments                                                       45,732                               45,732   
                                                                     -----------------                  -------------------
          Total investments                                             $19,090,524                           19,710,703   
                                                                     =================                  ===================
</TABLE>


*        Difference from Column B is primarily due to accumulated depreciation
         and valuation allowances due to impairments on real estate and
         valuation allowances due to impairments on mortgage loans on real
         estate. See Item 7, Management's Discussion and Analysis of Financial
         Condition and Results of Operations and note 5 to the consolidated
         financial statements.

#        Difference from Column B is primarily due to operating losses of
         investments in limited partnerships.


See accompanying independent auditors' report.

<PAGE>   27
                                      
                                      
                                                                   Schedule III
                                                                   ------------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                      Supplementary Insurance Information
                        December 31, 1995, 1994 and 1993
                                (000's omitted)

<TABLE>
<CAPTION>
                                   
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
             Column A                  Column B          Column C            Column D           Column E          Column F    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                       Deferred       Future policy                           Other policy
                                        policy      benefits, losses,                          claims and
             Segment                 acquisition        claims and      Unearned premiums   benefits payable      Premium
                                        costs         loss expenses            (1)                 (2)            revenue
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
<S>                                <C>            <C>                  <C>                  <C>                <C>
1995: Long-term savings                $   668,784          14,847,449                                    455               -
      Life insurance                       416,209           2,494,344                                408,990         274,957
      Accident and health                  
       insurance                             9,202             858,335                                 15,264         509,658
      Corporate                                  -                   -                                      -               -  
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,094,195          18,200,128                                424,709         784,615 
                                    ============== =====================                    ================== ===============

1994: Long-term savings                    663,696          13,300,015                                    240               -
      Life insurance                       387,486           2,245,375                                397,174         209,538
      Accident and health              
       insurance                            12,977             776,071                                 13,414         324,524
      Corporate                                  -                   -                                      -               -   
                                    -------------- ---------------------                    ------------------ ---------------
             Total                      $1,064,159          16,321,461                                410,828         534,062 
                                    ============== =====================                    ================== ===============

1993: Long-term savings                    506,243          11,308,024                                  1,262               -
      Life insurance                       291,683           2,047,844                                378,788         215,715
      Accident and health              
       insurance                            14,018             736,387                                 14,595         312,655
      Corporate                                  -                   -                                      -               -    
                                    -------------- ---------------------                    ------------------ ---------------
             Total                     $   811,944          14,092,255                                394,645         528,370 
                                    ============== =====================                    ================== ===============
                                   
- ----------------------------------- -------------- -------------------- ------------------  -----------------  --------------
             Column A                  Column G          Column H            Column I           Column J          Column K    
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------
                                         Net                                Amortization           Other
                                      investment    Benefits, claims,       of deferred          operating 
             Segment                    income          losses and            policy              expenses         Premiums
                                         (3)       settlement expenses   acquisition costs          (3)             written
- ----------------------------------- -------------- -------------------- ------------------- ------------------ ---------------

1995: Long-term savings                 $1,124,207           1,009,632             51,998             210,525
      Life insurance                       202,285             267,123             34,124              94,461
      Accident and health              
       insurance                            22,725             379,532              6,922             153,984         473,513       
      Corporate                            133,763                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,482,980           1,656,287             93,044             458,970 
                                    ============== ==================== =================== ==================

1994: Long-term savings                    945,318             807,756             56,236             171,038
      Life insurance                       183,933             237,125             33,394              90,535
      Accident and health                                                                                            
       insurance                           21,020             234,882              5,114              90,829         315,688
      Corporate                            139,230                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,289,501           1,279,763             94,744             352,402 
                                    ============== ==================== =================== ==================

1993: Long-term savings                    897,639             800,385             43,291             157,046
      Life insurance                       178,978             227,786             35,220              89,496
      Accident and health                                                                                            
       insurance                            27,108             208,735             23,623              82,854        263,117
      Corporate                            100,701                   -                  -                   - 
                                    -------------- -------------------- ------------------- ------------------
             Total                      $1,204,426           1,236,906            102,134             329,396 
                                    ============== ==================== =================== ==================

<FN>
(1)  Unearned premiums are included in Column C amounts.        (3)  Allocations of net investment income and certain general
(2)  Column E agrees to the sum of the consolidated balance          expenses are based on a number of assumptions and
     sheet captions, "Policyholders' dividend                        estimates, and reported operating results would
     accumulations" and "Other policyholder funds".                  change by segment if different methods were applied.
</TABLE>

See accompanying independent auditors' report.

<PAGE>   28


                                                                     Schedule IV
                                                                     -----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                                  Reinsurance
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
                                                                                                              Percentage
                                                        Ceded to         Assumed from                         of amount
                                   Gross amount      other companies   other companies      Net amount      assumed to net 
                                ------------------- ------------------ ----------------- ------------------ ---------------
<S>                    <C>         <C>                    <C>                  <C>            <C>                 <C>
1995:
Life insurance in force              $51,613,116          6,865,011            742,451        45,490,556           1.6%    
                                =================== ================== ================= ================== ===============

Premiums:
   Life insurance                        281,687             12,817              6,087           274,957           2.2%
   Accident and health                   
     insurance                           427,943             73,131            154,846           509,658          30.4%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     709,630             85,948            160,933           784,615          20.5%    
                                =================== ================== ================= ================== ===============
1994:
Life insurance in force              $46,262,595          5,289,259            819,799        41,793,135           2.0%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        209,918              7,551              7,171           209,538           3.4%
   Accident and health                   
     insurance                           389,573             69,095              4,046           324,524           1.2%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     599,491             76,646             11,217           534,062           2.1%    
                                =================== ================== ================= ================== ===============

1993:
Life insurance in force              $39,417,116          4,352,071            180,739        35,245,784           0.5%    
                                =================== ================== ================= ================== ===============
Premiums:
   Life insurance                        218,764              6,161              3,112           215,715           1.4%
   Accident and health                   
     insurance                           398,289             88,506              2,872           312,655           0.9%
                                ------------------- ------------------ ----------------- ------------------ ---------------
          Total                    $     617,053             94,667              5,984           528,370           1.1%    
                                =================== ================== ================= ================== ===============
</TABLE>


See accompanying independent auditors' report.

<PAGE>   29


                                                                      Schedule V
                                                                      ----------
               NATIONWIDE LIFE INSURANCE COMPANY AND SUBSIDIARIES
                       Valuation and Qualifying Accounts
                  Years ended December 31, 1995, 1994 and 1993
                                (000's omitted)


<TABLE>
<CAPTION>
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                    Column A                         Column B               Column C               Column D      Column E   
- ------------------------------------------------- ---------------- ----------------------------- ------------- -------------
                                                    Balance at     Charged to                                   Balance at
                                                   beginning of     costs and      Charged to     Deductions      end of  
Description                                           period        expenses     other accounts      (1)          period  
- ------------------------------------------------- ---------------------------------------------- ------------- -------------
<S>                                                    <C>             <C>                  <C>       <C>           <C>
1995:
Valuation allowances - fixed maturity securities       $     -         10,153               -         10,153             -
Valuation  allowances  - mortgage  loans on real        
  estate                                                47,892          7,653               -          4,850        50,695
Valuation allowances - real estate                      27,330         (1,080)              -              -        26,250
Valuation allowances - other long-term                
  investments                                                -            457               -              -           457


1994:
Valuation allowances - fixed maturity securities         6,680         (6,680)              -              -             -
Valuation  allowances  - mortgage loans on real         
  estate                                                42,350         21,672               -         16,130        47,892
Valuation allowances - real estate                      31,357         (4,027)              -              -        27,330


1993:
Valuation allowances - fixed maturity securities         5,746            934               -              -         6,680
Valuation  allowances - mortgage loans on real        
  estate                                                31,872         28,241               -         17,763        42,350
Valuation allowances - real estate                      35,471         (4,114)              -              -        31,357
Valuation allowances - other long-term           
  investments                                              700           (700)              -              -             -

<FN>

(1)  Amounts represent direct write-downs charged against the valuation
     allowance.

</TABLE>


See accompanying independent auditors' report.


<PAGE>   41
PART C. OTHER INFORMATION

Item 24.  FINANCIAL STATEMENTS AND EXHIBITS

          (a)   Financial Statements:

                (1)    Financial statements and schedule included      Page
                       in prospectus
                       (Part A):
                                                                        [C]
                       Condensed Financial Information.                 11

                (2)    Financial statements and schedule included
                       in Part B:
   
                       Those financial statements and schedule          39
                       required by Item 23 to be included in Part B
                       have been incorporated therein by reference
                       to the prospectus (Part A).

            Nationwide Variable Account-3:
                       Independent Auditors' Report.                    39
                       Statement of Assets, Liabilities and Contract    40
                       Owners' Equity as of December 31, 1995.
                       Statements of Operations and Changes in          42
                       Contract Owners' Equity for the years ended
                       December 31, 1995, 1994 and 1993.
                       Notes to Financial Statements.                   43
                       Schedules of Changes in Unit Value.              45

            Nationwide Life Insurance Company:
                       Independent Auditors' Report.                    46
                       Consolidated Balance Sheets as of December       47
                       31, 1995 and 1994.
                       Consolidated Statements of Income for the        48
                       years ended December 31, 1995, 1994 and
                       1993.
                       Consolidated Statements of Shareholder's         49
                       Equity for the years ended December 31,
                       1995, 1994 and 1993.
                       Consolidated Statements of Cash Flows for        50
                       the years ended December 31, 1995, 1994
                       and 1993.
                       Notes to Consolidated Financial Statements.      51

                       Schedule I - Summary of Investments - Other      71
                       Than Investments in Related Parties

                       Schedule III - Supplementary Insurance           72
                       Information

                       Schedule IV - Reinsurance                        73

                       Schedule V - Valuation and Qualifying Accounts   74
    


                                    75 of 96
<PAGE>   42
Item 24.      (b) Exhibits

                           (1)   Resolution of the Depositor's Board of
                                 Directors authorizing the establishment of the
                                 Registrant, adopted October 7, 1987 - Filed
                                 with pre-effective amendment no. 1 to the
                                 registration statement, and hereby incorporated
                                 by reference.

                           (2)   Not Applicable

                           (3)   Underwriting or Distribution contract between
                                 the Registrant and Principal Underwriter -
                                 Filed with pre-effective amendment no. 1 to the
                                 registration statement, and hereby incorporated
                                 by reference.

                           (4)   The form of the variable annuity contract -
                                 Filed with post-effective amendment no. 1 to
                                 the registration statement, and hereby
                                 incorporated by reference.

                           (5)   Variable Annuity Application - Filed with
                                 pre-effective amendment no. 1 to the
                                 registration statement, and hereby incorporated
                                 by reference.

                           (6)   Articles of Incorporation of Depositor - Filed
                                 with pre-effective amendment no. 1 to the
                                 registration statement, and hereby incorporated
                                 by reference.

                           (7)   Not Applicable

                           (8)   Not Applicable

                           (9)   Opinion of Counsel - Filed with pre-effective
                                 amendment no. 1 to the registration statement,
                                 and hereby incorporated by reference.

                          (10)   Not Applicable

                          (11)   Not Applicable

                          (12)   Not Applicable

   
                          (13)   Performance Advertising Calculation Schedule -
                                 Filed previously with registration statement,
                                 and hereby incorporated by reference.
    


                                    76 of 96

<PAGE>   43
Item 25.      DIRECTORS AND OFFICERS OF THE DEPOSITOR

<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR

<S>                                                                <C>   
                          Lewis J. Alphin                                        Director
                          519 Bethel Church Road
                          Mount Olives, NC  28365

   
                          Keith W. Eckel
                          1647 Falls Road
                          Clarks Summit, PA 18411                                Director
    

                          Willard J. Engel                                       Director
                          1100 East Main Street
                          Marshall, MN 56258

                          Fred C. Finney                                         Director
                          1558 West Moreland Road
                          Wooster, OH 44691

                          Charles L. Fuellgraf, Jr.                              Director
                          600 South Washington Street
                          Butler, PA  16001

   
                          Joseph J. Gasper                         President and Chief Operating Officer
                          One Nationwide Plaza                                 and Director
                          Columbus, OH  43215
    

                          Henry S. Holloway                                   Chairman of the
                          1247 Stafford Road                                       Board
                          Darlington, MD  21034

   
                          D. Richard McFerson                      Chairman and Chief Executive Officer-
                          One Nationwide Plaza                        Nationwide Insurance Enterprise
                          Columbus, OH  43215                                  and Director
    

                          David O. Miller                                        Director
                          115 Sprague Drive
                          Hebron, Ohio  43025

                          C. Ray Noecker                                         Director
                          2770 State Route 674 South
                          Ashville, OH 43103

                          James F. Patterson                                     Director
                          8765 Mulberry Road
                          Chesterland, OH  44026
</TABLE>


                                    77 of 96
<PAGE>   44
<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR

<S>                                                                <C>    
   
                          Arden L. Shisler                                       Director
                          1356 North Wenger Road
                          Dalton, OH  44618
    

                          Robert L. Stewart                                      Director
                          88740 Fairview Road
                          Jewett, OH  43986

                          Nancy C. Thomas                                        Director
                          10835 Georgetown Street NE
                          Louisville, OH  44641

                          Harold W. Weihl                                        Director
                          14282 King Road
                          Bowling Green, OH  43402

                          Gordon E. McCutchan                            Executive Vice President,
                          One Nationwide Plaza                          Law and Corporate Services
                          Columbus, OH  43215                                  and Secretary

   
                          Robert A. Oakley                               Executive Vice President-
                          One Nationwide Plaza                            Chief Financial Officer
                          Columbus, Ohio  43215

                          James E. Brock                                  Senior Vice President -
                          One Nationwide Plaza                            Life Company Operations
                          Columbus, OH  43215
    

                          W. Sidney Druen                            Senior Vice President and General
                          One Nationwide Plaza                        Counsel and Assistant Secretary
                          Columbus, OH  43215

                          Harvey S. Galloway, Jr.                  Senior Vice President-Chief Actuary-
                          One Nationwide Plaza                          Life, Health and Annuities
                          Columbus, OH  43215

                          Richard A. Karas                            Senior Vice President - Sales -
                          One Nationwide Plaza                              Financial Services
                          Columbus, OH  43215

                          Michael D. Bleiweiss                                Vice President-
                          One Nationwide Plaza                             Deferred Compensation
                          Columbus, OH  43215
</TABLE>


                                    78 of 96
<PAGE>   45
<TABLE>
<CAPTION>
                           NAME AND PRINCIPAL                             POSITIONS AND OFFICES
                            BUSINESS ADDRESS                                 WITH DEPOSITOR

<S>                                                                <C>   
                          Matthew S. Easley                                  Vice President -
                          One Nationwide Plaza                         Annuity and Pension Actuarial
                          Columbus, OH  43215

                          Ronald L. Eppley                                    Vice President-
                          One Nationwide Plaza                                   Pensions
                          Columbus, OH  43215

                          Timothy E. Murphy                                   Vice President-
                          One Nationwide Plaza                              Strategic Marketing
                          Columbus, Ohio  43215

                          R. Dennis Noice                                     Vice President-
                          One Nationwide Plaza                        Individual Investment Products
                          Columbus, OH  43215

                          Joseph P. Rath                                     Vice President -
                          One Nationwide Plaza                           Associate General Counsel
                          Columbus, OH  43215
</TABLE>

Item 26.      PERSONS CONTROLLED BY OR UNDER COMMON CONTROL WITH THE
              DEPOSITOR OR REGISTRANT.

                *     Subsidiaries for which separate financial statements are
                      filed

                **    Subsidiaries included in the respective consolidated
                      financial statements

                ***   Subsidiaries included in the respective group financial
                      statements filed for unconsolidated subsidiaries

                ****  other subsidiaries

                                    79 of 96
<PAGE>   46
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                                <C>                                 <C>    
         Affiliate Agency of Ohio, Inc.                 Ohio                           Life Insurance Agency
         Affiliate Agency, Inc.                       Delaware                         Life Insurance Agency
         Allnations, Inc.                               Ohio                           Promotes cooperative insurance corporations
                                                                                       worldwide
         American Marine Underwriters, Inc.           Florida                          Underwriting Manager
         Auto Direkt Insurance Company                Germany                          Insurance Company
         The Beak and Wire Corporation                  Ohio                           Radio Tower Joint Venture
         California Cash Management Company          California                        Investment Securities Agent
         Colonial County Mutual insurance              Texas                           Insurance Company
         Company
         Colonial Insurance Company of               California                        Insurance Company
         California
   
         Columbus Insurance Brokerage and             Germany                          Insurance Broker
         Service GMBH
    
         Companies Agency Insurance Services         California                        Insurance  Broker
         of California
         Companies Agency of Alabama, Inc.            Alabama                          Insurance Broker
         Companies Agency of Idaho, Inc.               Idaho                           Insurance Broker
         Companies Agency of Illinois, Inc.           Illinois                         Acts as Collection Agent for Policies placed
                                                                                       through Brokers
         Companies Agency of Kentucky, Inc.           Kentucky                         Insurance Broker
         Companies Agency of Massachusetts,        Massachusetts                       Insurance Broker
         Inc.
         Companies Agency of New York, Inc.           New York                         Insurance Broker
         Companies Agency of Pennsylvania, Inc.     Pennsylvania                       Insurance Broker
         Companies Agency of Phoenix, Inc.            Arizona                          Insurance Broker
   
         Companies Agency of Texas, Inc.               Texas                           Insurance Broker
         Companies Annuity Agency of Texas,            Texas                           Insurance Broker
         Inc.
    
         Companies Agency, Inc.                      Wisconsin                         Insurance Broker
         Companies Annuity Agency of Texas,            Texas                           Insurance Broker
         Inc.
         Countrywide Services Corporation             Delaware                         Products Liability, Investigative and Claims
                                                                                       Management Services
</TABLE>



                                    80 of 96
<PAGE>   47

<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                                <C>                 <C>             <C>
         Employers Insurance of Wausau A             Wisconsin                         Insurance Company
         Mutual Company
     **  Employers Life Insurance Company of         Wisconsin                         Life Insurance Company
         Wausau
         F & B, Inc.                                    Iowa                           Insurance Agency
         Farmland Mutual Insurance Company              Iowa                           Insurance Company
   
         Financial Horizons Distributors              Alabama                          Life Insurance Agency
         Agency of Alabama, Inc.
         Financial Horizons Distributors                Ohio                           Insurance Agency
         Agency of Ohio, Inc.
    
         Financial Horizons Distributors              Oklahoma                         Life Insurance Agency
         Agency of Oklahoma, Inc.
   
         Financial Horizons Distributors               Texas                           Life Insurance Agency
         Agency of Texas, Inc.
    
      *  Financial Horizons Investment Trust       Massachusetts                       Investment Company
         Financial Horizons Securities                Oklahoma                         Broker Dealer
         Corporation
         Gates, McDonald & Company                      Ohio                           Cost Control Business
   
         Gates, McDonald & Company of Nevada           Nevada                          Self-Insurance Administration Claims
                                                                                       Examinations and Data Processing Services
         Gates, McDonald & Company of New             New York                         Workers Compensation Claims Administration
         York, Inc.
    
         Greater La Crosse Health Plans, Inc.        Wisconsin                         Writes Commercial Health and Medicare
                                                                                       Supplement Insurance
         InHealth Agency, Inc.                          Ohio                           Insurance Agency
         InHealth Management Systems, Inc.              Ohio                           Develops and operates Managed Care Delivery
                                                                                       System
         Insurance Intermediaries, Inc.                 Ohio                           Insurance Broker and Insurance Agency
         Key Health Plan, Inc.                       California                        Pre-paid health plans
   
         Landmark Financial Services of New           New York                         Life Insurance Agency
         York, Inc.
         Leben Direkt Insurance Company               Germany                          Life Insurance Company
    
         Lone Star General Agency, Inc.                Texas                           Insurance Agency
     **  MRM Investments, Inc.                          Ohio                           Owns and operates a Recreational Ski Facility
     **  National Casualty Company                    Michigan                         Insurance Company
   
         National Casualty Company of America,     Great Britain                       Insurance Company
         Ltd.
    
     **  National Premium and Benefit                 Delaware                         Insurance Administrative Services
         Administration Company
</TABLE>


                                    81 of 96
<PAGE>   48
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                                <C>                                 <C>    
         Nationwide Agribusiness Insurance              Iowa                           Insurance Company
         Company
         Nationwide Cash Management Company             Ohio                           Investment Securities Agent
         Nationwide Communications, Inc.                Ohio                           Radio Broadcasting Business
         Nationwide Community Urban                     Ohio                           Redevelopment of blighted areas within the
         Redevelopment Corporation                                                     City of Columbus, Ohio
         Nationwide Corporation                         Ohio                           Organized for the purpose of acquiring,
                                                                                       holding, encumbering, transferring, or
                                                                                       otherwise disposing of shares, bonds, and
                                                                                       other evidences of indebtedness,
                                                                                       securities, and contracts of other persons,
                                                                                       associations, corporations, domestic or
                                                                                       foreign and to form or acquire the control
                                                                                       of other corporations

         Nationwide Development Company                 Ohio                           Owns, leases and manages commercial real 
         Nationwide Financial Institution             Delaware                         estate Insurance Agency
         Distributors Agency, Inc.
     **  Nationwide Financial Services, Inc.            Ohio                           Registered Broker-Dealer, Investment Manager
                                                                                       and Administrator
         Nationwide General Insurance Company           Ohio                           Insurance Company
   
         Nationwide HMO, Inc.                           Ohio                           Health Maintenance Organization
    
      *  Nationwide Indemnity Company                   Ohio                           Reinsurance Company
         Nationwide Insurance Enterprise                Ohio                           Membership Non-Profit Corporation
         Foundation
         Nationwide Insurance Golf Charities,           Ohio                           Membership Non-Profit Corporation
         Inc.
         Nationwide Investing Foundation              Michigan                         Investment Company
      *  Nationwide Investing                      Massachusetts                       Investment Company
         Foundation II
   
         Nationwide Investment Services               Oklahoma                         Registered Broker-Dealer in Deferred
         Corporation                                                                   Compensation Market
    
         Nationwide Investors Services, Inc.            Ohio                           Stock Transfer Agent
     **  Nationwide Life and Annuity Insurance          Ohio                           Life Insurance Company
         Company
     **  Nationwide Life Insurance Company              Ohio                           Life Insurance Company
   
         Nationwide Lloyds                             Texas                           Texas Lloyds Company
    
         Nationwide Mutual Fire Insurance               Ohio                           Insurance Company
         Company
</TABLE>


                                    82 of 96
<PAGE>   49


<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                                <C>                 <C>             <C>
         Nationwide Mutual Insurance Company            Ohio                           Insurance Company
   
         Nationwide Property and Casualty               Ohio                           Insurance Company
         Insurance Company
    
     **  Nationwide Property Management, Inc.           Ohio                           Owns, leases, manages and deals in Real
                                                                                       Property
      *  Nationwide Separate Account Trust         Massachusetts                       Investment Company
         NEA Valuebuilder Investor Services of        Alabama                          Life Insurance Agency
         Alabama, Inc.
   
         NEA Valuebuilder Investor Services of        Arizona                          Life Insurance Agency
         Arizona, Inc.
    
         NEA Valuebuilder Investor Services of     Massachusetts                       Life Insurance Agency
         Massachusetts, Inc.
   
         NEA Valuebuilder Investor Services of        Montana                          Life Insurance Agency
         Montana, Inc.
         NEA Valuebuilder Investor Services of         Nevada                          Life Insurance Agency
         Nevada, Inc.
    
         NEA Valuebuilder Investor Services of          Ohio                           Life Insurance Agency
         Ohio, Inc.
         NEA Valuebuilder Investor Services of        Oklahoma                         Life Insurance Agency
         Oklahoma, Inc.
         NEA Valuebuilder Investor Services of         Texas                           Life Insurance Agency
         Texas, Inc.
   
         NEA Valuebuilder Investor Services of        Wyoming                          Life Insurance Agency
         Wyoming
    
         NEA Valuebuilder Investor Services,          Delaware                         Life Insurance Agency
         Inc.
   
         NEA Valuebuilder Services Insurance       Massachusetts                       Life Insurance Agency
         Agency, Inc.
    
         Neckura General Insurance Company            Germany                          Insurance Company
         Neckura Holding Company                      Germany                          Administrative Service for Neckura Insurance
                                                                                       Group
         Neckura Insurance Company                    Germany                          Insurance Company
         Neckura Life Insurance Company               Germany                          Life Insurance Company
         NWE, Inc.                                      Ohio                           Special Investments
         PEBSCO of Massachusetts Insurance         Massachusetts                       Markets and Administers Deferred Compensation
         Agency, Inc.                                                                  Plans for Public Employees
         PEBSCO of Texas, Inc.                         Texas                           Markets and Administers Deferred Compensation
                                                                                       Plans for Public Employees
</TABLE>

                                    83 of 96
<PAGE>   50
<TABLE>
<CAPTION>
                                                                        NO. VOTING
                                                                        SECURITIES
                                                       STATE           (SEE ATTACHED
                                                  OF ORGANIZATION      CHART) UNLESS
                        COMPANY                                          OTHERWISE                   PRINCIPAL BUSINESS
                                                                         INDICATED
<S>                                                <C>                 <C>             <C>
         Pension Associates of Wausau, Inc.          Wisconsin                         Pension plan administration, record keeping
                                                                                       and consulting and compensation consulting
         Public Employees Benefit Services            Delaware                         Marketing and Administration of Deferred
         corporation                                                                   Employee Compensation Plans for Public
                                                                                       Employees
         Public Employees Benefit Services            Alabama                          Markets and Administers Deferred Compensation
         Corporation of Alabama                                                        Plans for Public Employees
         Public Employees Benefit Services            Arkansas                         Markets and Administers Deferred Compensation
         Corporation of Arkansas                                                       Plans for Public Employees
         Public Employees Benefit Services            Montana                          Markets and Administers Deferred Compensation
         Corporation of Montana                                                        Plans for Public Employees
         Public Employees Benefit Services           New Mexico                        Markets and Administers Deferred Compensation
         Corporation of New Mexico                                                     Plans for Public Employees
         Scottsdale Indemnity Company                   Ohio                           Insurance Company
         Scottsdale Insurance Company                   Ohio                           Insurance Company
         SVM Sales GmbH, Neckura Insurance            Germany                          Sales support for Neckura Insurance Group
         Group
         Wausau Business Insurance Company            Illinois                         Insurance Company
         Wausau General Insurance Company             Illinois                         Insurance Company
   
         Wausau Insurance Company (U.K.)           United Kingdom                      Insurance and Reinsurance Company
         Limited
    
         Wausau International Underwriters           California                        Special Risks, Excess and Surplus Lines
                                                                                       Insurance Underwriting Manager
     **  Wausau Preferred Health Insurance           Wisconsin                         Insurance and Reinsurance Company
         Company
         Wausau Service Corporation                  Wisconsin                         Holding Company
         Wausau Underwriters Insurance Company       Wisconsin                         Insurance Company
     **  West Coast Life Insurance Company           California                        Life Insurance Company
</TABLE>

                                    84 of 96
<PAGE>   51
<TABLE>
<CAPTION>
                                                                         NO. VOTING SECURITIES
                                                                         (SEE ATTACHED CHART)
                                                                           UNLESS OTHERWISE
                                                STATE OF ORGANIZATION          INDICATED
                      COMPANY                                                                           PRINCIPAL BUSINESS
<S>                                                      <C>           <C>                         <C>   
*   MFS Variable Account                                 Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Nationwide Multi-Flex Variable Account               Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Nationwide Variable Account-II                       Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Nationwide Variable Account                          Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Nationwide DC Variable Account                       Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Separate Account No. 1                               Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Nationwide VLI Separate Account                      Ohio          Nationwide Life Separate    Issuer of Life Insurance
                                                                       Account                     Contracts
*   Nationwide Variable Account-3                        Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Nationwide VLI Separate Account-2                    Ohio          Nationwide Life Separate    Issuer of Life Insurance
                                                                       Account                     Contracts
*   Nationwide VA Separate Account-A                     Ohio          Nationwide Life and         Issuer of Annuity Contracts
                                                                       Annuity Separate Account    
*   Nationwide Variable Account-4                        Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Nationwide Variable Account-5                        Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   NACo Variable Account                                Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Nationwide VLI Separate Account-3                    Ohio          Nationwide Life Separate    Issuer of Life Insurance
                                                                       Account                     Contracts
*   Nationwide VL Separate Account-A                     Ohio          Nationwide Life and         Issuer of Life Insurance
                                                                       Annuity Separate Account    Contracts
*   Nationwide Variable Account-6                        Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                     
*   Nationwide Fidelity Advisor Variable                 Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
    Account                                                            Account                     
*   Nationwide VA Separate Account-B                     Ohio          Nationwide Life and         Issuer of Annuity Contracts
                                                                       Annuity Separate Account    
*   Nationwide VA Separate Account-C                     Ohio          Nationwide Life and         Issuer of Annuity Contracts
                                                                       Annuity Separate Account    
*   Nationwide VA Separate Account-Q                     Ohio          Nationwide Life and         Issuer of Annuity Contracts
                                                                       Annuity Separate Account    
                                                                                                   
*   Nationwide Variable Account-8                        Ohio          Nationwide Life Separate    Issuer of Annuity Contracts
                                                                       Account                   
    
</TABLE>


                                    85 of 96
<PAGE>   52

<TABLE>
<CAPTION>
                                                 NATIONWIDE INSURANCE ENTERPRISE                                        (left side}
 ______________________
| NATIONWIDE INSURANCE |            
| GOLF CHARITIES, INC. |
|                      |
|     MEMBERSHIP       |
|     NONPROFIT        |
|    CORPORATION       |
|______________________|
<S>                                      <C>                                           <C>
 ________________________________________________________________________________________________
|                               EMPLOYERS INSURANCE OF WAUSAU                                    |         
|                                    A MUTUAL COMPANY                                            |       
|                                      (EMPLOYERS)                                               |_________________________________
|                         Contribution Note          Cost                                        |_________________________________
|                         -----------------          ----                                        |         
|                         Casualty                   $400,000,000                                |              
|________________________________________________________________________________________________|              
                 |                                    |
    _____________|_________________      _____________|__________________       _____________________       __________________
   |      WAUSAU INSURANCE CO.     |    |        WAUSAU SERVICE          |     |                     |     |                  |
   |        (U.K.) LIMITED         |    |      CORPORATION (WSC)         |     |                     |     |                  |
   |                               |    |                                |     |  NATIONWIDE  LLOYDS |     |    COMPANIES     |
   |  Common Stock:   8,506,800    |    |   Common Stock:   1,000        |     |                     |     |                  |
   |  -------------   Shares       |    |   -------------   Shares       |_____|                     |_____|    AGENCY OF     |
   |                               |    |                                |_____|                     |_____|                  |
   |                  Cost         |    |                   Cost         |     |                     |     |    TEXAS, INC.   |
   |                  ----         |    |                   ----         |     |    A TEXAS LLOYDS   |     |                  |
   |  Employers--                  |    |   Employers--                  |     |                     |     |                  |
   |  100%            $15,683,300  |    |   100%            $106,763,000 |     |                     |     |                  |
   |_______________________________|    |________________________________|     |_____________________|     |__________________|
                                                        |
                                                        |     ______________________________
                                                        |    |        WAUSAU BUSINESS       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  10,900,000   |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 -----        |
                                                        |    |  WSC-100%       $21,800,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       WAUSAU UNDERWRITERS    |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  8,750        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                  Cost        |
                                                        |    |                  ----        |
                                                        |    |  WSC-100%        $44,560,006 |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       GREATER LA CROSSE      |
                                                        |    |       HEALTH PLANS, INC.     |
                                                        |    |                              |
                                                        |    |  Common Stock:  3,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-33.3%      $861,761     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ALABAMA, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |











                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF KENTUCKY, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF PENNSYLVANIA, INC.    |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $100         |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |     OF MASSACHUSETTS, INC.   |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF NEW YORK, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF PHOENIX, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |         OF IDAHO, INC.       |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |
                                                        |
                                                        |     ______________________________
                                                        |    |     COUNTRYWIDE SERVICES     |
                                                        |    |          CORPORATION         |
                                                        |    |                              |
                                                        |    |  Common Stock:  100          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $145,852     |
                                                        |    |______________________________|                             
                                                        |










                                                        |
                                                        |     ______________________________
                                                        |    |         WAUSAU GENERAL       |
                                                        |    |       INSURANCE COMPANY      |
                                                        |    |                              |
                                                        |    |  Common Stock:  200,000      |                    
                                                        |____|  ------------   Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $31,000,000  |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |     WAUSAU INTERNATIONAL     |
                                                        |    |         UNDERWRITERS         |
                                                        |    |                              |
                                                        |    |  Common Stock:  1,000        |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $10,000      |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |      INSURANCE SERVICES      |
                                                        |    |        OF CALIFORNIA         |
                                                        |    |                              |
                                                        |____|  Common Stock:  1,000        |                    
                                                        |    |  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $1,000       |
                                                        |    |______________________________|                             
                                                        |      
                                                        |     ______________________________
                                                        |    |        AMERICAN MARINE       |
                                                        |    |       UNDERWRITERS, INC.     |
                                                        |    |                              |
                                                        |    |  Common Stock:  20           |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $248,222     |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________
                                                        |    |       COMPANIES AGENCY       |
                                                        |    |       OF ILLINOIS, INC.      |
                                                        |    |                              |
                                                        |    |  Common Stock:  250          |                    
                                                        |____|  -------------  Shares       |
                                                        |    |                              |
                                                        |    |                 Cost         |
                                                        |    |                 ----         |
                                                        |    |  WSC-100%       $2,500       |
                                                        |    |______________________________|                             
                                                        |
                                                        |     ______________________________      _____________________________
                                                        |    |    COMPANIES AGENCY, INC.    |    |     PENSION ASSOCIATES      |  
                                                        |    |                              |    |       OF WAUSAU, INC.       |
                                                        |    |                              |    |                             |
                                                        |    |  Common Stock:  100          |    |  Common Stock:  1,000       |
                                                        |____|  -------------  Shares       |____|  -------------  Shares      |
                                                             |                              |    |                             |
                                                             |                 Cost         |    |  Companies        Cost      |
                                                             |                 ----         |    |  Agency, Inc.     ----      |
                                                             |  WSC-100%       $10,000      |    |  (Wisconsin) --   $10,000   |
                                                             |______________________________|    |  100%                       |  
                                                                                                 |_____________________________|
</TABLE>

                                                                        Page 1A

                                    86 of 96
<PAGE>   53


<TABLE>
<CAPTION>
                                                  NATIONWIDE INSURANCE ENTERPRISE                                (right side)
<S>                                         <C>                                  <C>             <C>
                                                                                            _________________________________
                                                                                           |                                 |
                                                                                           |       NATIONWIDE INSURANCE      |
                                                                                           |      ENTERPRISE FOUNDATION      |
                                                                                           |                                 | 
                                                                                           |            MEMBERSHIP           |
                                                                                           |            NONPROFIT            |
                                                                                           |           CORPORATION           |
                                                                                           |_________________________________|      
                                                       
    _________________________________________                                               ___________________________
   |                                         |                                             |                           |
___|           NATIONWIDE MUTUAL             |_____________________________________________|     NATIONWIDE MUTUAL     |
___|           INSURANCE COMPANY             |_____________________________________________|  FIRE INSURANCE COMPANY   |
   |              (CASUALTY)                 |                                             |          (FIRE)           |
   |_________________________________________|                                             |___________________________|        
                  |                 ||  |________________________________________________________________        |
                  |                 ||  |                                                                |       |
    ______________|_______________  ||  |    _____________________________                  _____________|_______|______________
   |                              | ||  |   |                             |                |                                    |
   |      ALLNATIONS, INC.        | ||  |   |      NATIONWIDE GENERAL     |                |            NATIONWIDE              |
   |                              | ||  |   |      INSURANCE COMPANY      |                |            CORPORATION             |
   | Common Stock:  2,936         | ||  |   |                             |                |                                    |
   | -------------  Shares        | ||  |   | Common Stock: 20,000 Shares |                | Common Stock:           Control    |
   |                   Cost       | ||  |___| -------------               |                | -------------           -------    |
   |                   ----       | ||  |   |                             |                | $13,642,432             100%       |
   | Casualty-26%     $88,320     | ||  |   |                Cost         |                |                                    |
   | Fire-26%         $88,463     | ||  |   |                ----         |                |          Shares      Cost          |
   | Preferred Stock: 1,466 Shares| ||  |   | Casualty-100%    $5,944,422 |                |          -----       ----          | 
   | ----------------             | ||  |   |_____________________________|                |  Casualty  12,992,922 $751,352,485 |
   |                  Cost        | ||  |                                                  |  Fire         649,510   24,007,936 |
   |                  ----        | ||  |                                                  |                                    | 
   | Casualty-6.8%    $100,000    | ||  |                                                  |           (See Page 2)             |
   | Fire-6.8%        $100,000    | ||  |                                                  |____________________________________|
   |______________________________| ||  |                                                  
                                    ||  |                                                 
    _________________________       ||  |    _____________________________  
   |                         |      ||  |   |                             |
   |      FARMLAND MUTUAL    |      ||  |   |     NATIONWIDE PROPERTY     |                  
   |     INSURANCE COMPANY   |      ||  |   |        AND CASUALTY         |                  
   |                         |      ||  |   |      INSURANCE COMPANY      |
   | Guaranty Fund           |______||  |   |                             |
   | -------------           |_______|  |   | Common Stock: 60,000 Shares |
   | Certificate             |          |   | -------------               |
   | -----------             |          |   |                   Cost      |
   |                         |          |   |                   ----      |
   |                Cost     |          |   | Casualty-100%    $6,000,000 |
   |                ----     |          |   |_____________________________|
   | Casualty       $500,000 |          |   
   |_________________________|          |    _____________________________
                   |                    |   |                             |
                   |                    |   |      COLONIAL INSURANCE     |
    _______________|___________         |   |    COMPANY OF CALIFORNIA    |     
   |          F & B, INC.      |        |   |         (COLONIAL)          |
   |                           |        |   |                             |
   | Common Stock:    1 Share  |        |___| Common Stock: 1,750 Shares  |
   | -------------             |        |   | -------------               |
   |                           |        |   |                 Cost        |
   |                   Cost    |        |   |                 ----        |
   |                   ----    |        |   | Casualty-100%   $11,750,000 |
   | Farmland Mutual-  $10     |        |   |_____________________________|
   | 100%                      |        |
   |___________________________|        |    _____________________________        __________________________ 
        ____________________________    |   |                             |      |                          |
       |                            |   |   |         SCOTTSDALE          |      |    NATIONAL PREMIUM &    | 
       |   NATIONWIDE AGRIBUSINESS  |   |   |     INSURANCE COMPANY       |      |  BENEFIT ADMINISTRATION  |
       |     INSURANCE COMPANY      |   |   |                             |      |         COMPANY          |
       |                            |   |   | Common Stock: 30,136 Shares |      |                          |
       | Common Stock:  1,000,000   |___|___| -------------               |______| Common Stock: 10,000     |
       | -------------  Shares      |   |   |                             |      | ------------  Shares     |
       |                            |   |   |                Cost         |      |                          | 
       |                            |   |   |                ----         |      |                   Cost   |
       |                            |   |   | Casualty-100%  $150,000,000 |      |                   ----   |                    
       | Casualty-99.9% $26,714,335 |   |   |_____________________________|      | Scottsdale-100%  $10,000 |
       |                            |   |                                        |__________________________|
       | Other Capital:             |   |
       | --------------             |   |
       | Casualty-Ptd.  $   713,567 |   |
       |____________________________|   |
                                        |       
                                              
                                             
                                              



                                                 
                                           
                                              
                                             
                                             
                                                                 
                                             
                                                                                                                                   






                                        |
                                        |
                                        | 
                                        |    _____________________________                       ______________________________
                                        |   |      NECKURA HOLDING        |                     |           NECKURA            |
                                        |   |     COMPANY (NECKURA)       |                     |      INSURANCE COMPANY       |
                                        |   |                             |                     |                              |
                                        |   | Common Stock: 10,000 Shares |                     | Common Stock: 6,000 Shares   |
                                        |___| -------------               |_____________________| -------------                |
                                        |   |                             |               |     |                              |
                                        |   |                 Cost        |               |     |               Cost           |
                                        |   |                 ---         |               |     |               ----           |
                                        |   | Casualty-100%   $87,943,140 |               |     | Neckura-100%  DM 6,000,000   |
                                        |   |_____________________________|               |     |______________________________|   
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        NECKURA LIFE         |
                                        |                                                 |     |      INSURANCE COMPANY      |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 4,000 Shares  |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                  Cost       |
                                        |                                                 |     |                  ----       |
                                        |                                                 |     | Neckura-100%  DM 15,825,681 |   
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |      NECKURA GENERAL        |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |_____| ------------                |
                                        |                                                 |     |                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,656,925  |
                                        |                                                 |     |_____________________________|
                                        |                                                 | 
                                        |                                                 |      _____________________________
                                        |                                                 |     |      COLUMBUS INSURANCE     |
                                        |                                                 |     |    BROKERAGE AND SERVICE    |
                                        |                                                 |     |            GmbH             |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1 Share       |
                                        |                                                 |_____| -------------               |
                                        |                                                 |     |                             |
                                        |                                                 |     |                Cost         |
                                        |                                                 |     |                -----        |
                                        |                                                 |     |  Neckura-100%   DM 51,639   |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |                                                 |      _____________________________
                                        |                                                 |     |        AUTO DIREKT          |
                                        |                                                 |     |     INSURANCE COMPANY       |
                                        |                                                 |     |                             |
                                        |                                                 |     | Common Stock: 1,500 Shares  |
                                        |                                                 |     | -------------               |
                                        |                                                 |_____|                             |
                                        |                                                 |     |               Cost          |
                                        |                                                 |     |               ----          |
                                        |                                                 |     | Neckura-100%  DM 1,643,149  |
                                        |                                                 |     |_____________________________|
                                        |                                                 |
                                        |    _____________________________                |      ____________________________
                                        |   |          NATIONWIDE         |               |     |         SVM SALES          |
                                        |   |    DEVELOPMENT COMPANY      |               |     |           GmbH             |
                                        |   |                             |               |     |                            |
                                        |   | Common Stock: 99,000 Shares |               |     | Common Stock: 50 Shares    |
                                        |   | -------------               |               |_____| -------------              |
                                        |   |                             |                     |                            |
                                        |___|                Cost         |                     |              Cost          |
                                        |   |                ---          |                     |              ----          |
                                        |   | Casualty-100%  $15,100,000  |                     | Neckura-100%  DM 50,000    |
                                        |   | Other Capital:              |                     |____________________________|
                                        |   | --------------              |
                                        |   | Casualty-Ptd.  $ 2,796,100  | 
                                        |   |_____________________________|
                                        |
                                        |


















                                        |    _____________________________
                                        |   |          SCOTTSDALE         |
                                        |   |      INDEMNITY COMPANY      |
                                        |   |                             |
                                        |___| Common Stock: 50,000 Shares |
                                        |   | -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $8,800,000   |
                                        |   |_____________________________|
                                        | 
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |     INDEMNITY COMPANY       |
                                        |   |                             |
                                        |   | Common Stock: 28,000 Shares |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $294,529,000 |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________        __________________________
                                        |   |          LONE STAR          |      |   COLONIAL COUNTY MUTUAL |
                                        |   |     GENERAL AGENCY, INC.    |      |     INSURANCE COMPANY    |
                                        |   |                             |      |                          |
                                        |   | Common Stock:  1,000 Shares |______| Surplus Debentures:      |
                                        |___| -------------               |______| -------------------      |
                                        |   |                             |      |                          |
                                        |   |                Cost         |      |          Cost            |
                                        |   |                ----         |      |          ----            |
                                        |   | Casualty-100%  $5,000,000   |      | Colonial $500,000        |
                                        |   |_____________________________|      | Lone Star 150,000        |
                                        |                                        |__________________________|
                                        |
                                        |    _____________________________
                                        |   |         NATIONWIDE          |
                                        |   |      COMMUNITY URBAN        |
                                        |   |       REDEVELOPMENT         |
                                        |   |        CORPORATION          |
                                        |   |                             |
                                        |   | Common Stock: 10 Shares     |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $1,000       |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________
                                        |   |         INSURANCE           |
                                        |   |    INTERMEDIARIES, INC.     |
                                        |   |                             |
                                        |   | Common Stock: 1,615 Shares  |
                                        |___| -------------               |
                                        |   |                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-100%  $1,615,000   |
                                        |   |_____________________________|
                                        |
                                        |    _____________________________
                                        |   |      NATIONWIDE CASH        |
                                        |   |    MANAGEMENT COMPANY       |
                                        |   |                             |
                                        |   | Common Stock: 100 Shares    |
                                        |   | -------------               |
                                        |___|                             |
                                        |   |                Cost         |
                                        |   |                ----         |
                                        |   | Casualty-90%   $9,000       |
                                        |   | NW Fin Serv-    1,000       |
                                        |   | 10%                         | 
                                        |   |_____________________________|
                                        |
                                        |
                                        |    _____________________________  
                                        |   |       CALIFORNIA CASH       | 
                                        |   |     MANAGEMENT COMPANY      | 
                                        |   |                             | 
                                        |   | Common Stock:  90 Shares    | 
                                        |___| -------------               | 
                                        |   |                             | 
                                        |   |                Cost         | 
                                        |   |                ----         | 
                                        |   | Casualty-100%  $9,000       | 
                                        |   |_____________________________|        
                                        |                                   
                                                                           











                                        |                                   
                                        |    _____________________________       __________________________
                                        |   |          NATIONWIDE         |     |       THE BEAK AND       |
                                        |   |     COMMUNICATIONS, INC.    |     |     WIRE CORPORATION     |
                                        |   |                             |     |                          |
                                        |   | Common Stock: 14,750 Shares |     | Common Stock: 750 Shares |
                                        |___| -------------               |_____| -------------            |
                                            |                             |     |                          |
                                            |                Cost         |     |           Cost           |
                                            |                ----         |     |           ----           |
                                            | Casualty-100%  $11,510,000  |     | NW Comm-  $531,000       |
                                            |                             |     | 100%                     |
                                            | Other Capital:              |     |__________________________|
                                            | --------------              |
                                            | Casualty-Ptd.     1,000,000 |
                                            |_____________________________|
    

<FN>
                                                                                          Subsidiary Companies     - Solid Line
                                                                                          Contractual Association  - Double Line

                                                                                                          December 31, 1995
</TABLE>
                                                                        Page 1B

                                    87 of 96

<PAGE>   54
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (left side)
<S>                                       <C>                                            <C>
                                           _______________________________________
                                          |                                       |
                                          |          EMPLOYERS INSURANCE          |___________________________________________
                                          |              OF WAUSAU                |___________________________________________
                                          |           A MUTUAL COMPANY            |
                                          |_______________________________________|













                                                                                                        __________________________
                                                                                                       |
                                                                                           ____________|_________________
                                                                                          |   NATIONWIDE LIFE INSURANCE  |
                                                                                          |      COMPANY (NW LIFE)       |
                                                                                          |Common Stock: 3,814,779 Shares|
                                                                                          | -------------                |
                                                                                          |                              |
                                                                                          | NW Corp.-    Cost            |
                                                                                          | 100%         ----            |
                                                                                          |              $950,226,915    |
                                                                                          |______________________________|
                     _________________________________________________________________________________| 
        ____________|_____________               ___________|_______________       |        ______________________________       
       |        NATIONWIDE        |             |     NATIONAL CASUALTY     |      |       |      NATIONWIDE LIFE AND     |
       | FINANCIAL SERVICES, INC. |             |       COMPANY (NC)        |      |       |   ANNUITY INSURANCE COMPANY  |
       |     (NW FIN. SERV.)      |             | Common Stock: 100 Shares  |      |       |                              |
 ______|Common Stock: 7,676 Shares|             | -------------             |      |       | Common Stock: 66,000 Shares  |
 | ____|-------------             |             |                           |      |_______| -------------                |
 | |   |               Cost       |             |               Cost        |      |       | NW Life-       Cost          |
 | |   |               ----       |             |               ----        |      |       | 100%           ----          |
 | |   | NW Life-100% $5,996,261  |             | NW Life-100%  $66,132,811 |      |       |               $58,070,003    |
 | |   |__________________________|             |___________________________|      |       |______________________________|
 | |    __________________________               ___________|_______________       |        ________________________________ 
 | |   |         NATIONWIDE       |             |                           |      |       |        WEST COAST LIFE         |   
 | |   |  INVESTOR SERVICES, INC. |             |                           |      |       |       INSURANCE COMPANY        |
 | |   |  Common Stock: 5 Shares  |             |   NCC OF AMERICA, INC.    |      |       | Common Stock:  1,000,000 Shares|
 | |___|  -------------           |             |         (INACTIVE)        |      |_______| -------------                  |
 | |   |  NW Fin. Serv.-100%      |             |                           |      |       |                                |
 | |   |                  Cost    |             |          NC-100%          |      |       |                     Cost       |
 | |   |                  ----    |             |                           |      |       |                     ----       |
 | |   |                  $5,000  |             |                           |      |       | NW Life-100%    $133,809,265   |
 | |   |__________________________|             |___________________________|      |       |________________________________|
 | |    __________________________               ______________________________    |        ____________________________  
 | |   |        NATIONWIDE        |            | EMPLOYERS LIFE INSURANCE CO. |    |       |   NATIONWIDE PROPERTY     | 
 | |   |        INVESTING         |            |     OF WAUSAU (ELIOW)        |    |       |    MANAGEMENT, INC.       | 
 | |   |        FOUNDATION        |            |                              |    |       | Common Stock: 59 Shares   | 
 | |___|                          |      ______| Common Stock: 250,000 Shares |____|_______| ------------              | 
 |  ___|                          |      |     | -------------  Cost          |    |       |                 Cost      | 
 | |   |                          |      |     |                ----          |    |       |                 ----      |
 | |   |                          |      |     | NW Life-100%   $155,000,000  |    |       |  NW Life-100%  $1,907,896 |
 | |   |   COMMON LAW TRUST       |      |     |______________________________|    |       |__________________________ |
 | |   |__________________________|      |                                         |                  |               
 | |                                     |       _____________________________     |        __________|_______________ 
 | |    __________________________       |      |       WAUSAU PREFERRED      |    |       |   MRM INVESTMENTS, INC.   |
 | |   |        NATIONWIDE        |      |      |     HEALTH INSURANCE CO.    |    |       |                           |
 | |   |        INVESTING         |      |      |                             |    |       | Common Stock: 1 Share     |
 | |___|        FOUNDATION II     |      |______| Common Stock: 200 Shares    |    |       | ------------              |
 |  ___|                          |      |      | -------------               |    |       |                           |
 | |   |                          |      |      |                  Cost       |    |       |                 Cost      |
 | |   |                          |      |      |                  ----       |    |       |  Nat. Prop.     ----      |
 | |   |    COMMON LAW TRUST      |      |      |  ELIOW -- 100%  $57,413,193 |    |       |  Mgmt.-100%    $550,000   |
 | |   |__________________________|      |      |_____________________________|    |       |___________________________|
 | |                                     |                                         |                                  
 | |                                     |       _____________________________     |       ___________________________ 
 | |    __________________________       |      |    KEY HEALTH PLAN, INC.    |    |      |          NWE, INC.        |
 | |   |       NATIONWIDE         |      |      |                             |    |      |                           |
 | |   |    SEPARATE ACCOUNT      |      |______| Common Stock:  1,000 Shares |    |______| Common Stock: 100 Shares  |
 | |   |          TRUST           |             | -------------               |           | ------------              |
 | |___|                          |             |                  Cost       |           |                 Cost      | 
 |  ___|                          |             |                  ----       |           |                 ----      | 
 | |   |    COMMON LAW TRUST      |             | ELIOW-80%        $2,700,000 |           |  NW Life-100% $35,971,375 | 
 | |   |                          |             |_____________________________|           |___________________________| 
 | |   |__________________________|                                                                                     
 | |                                                                                      
 | |    __________________________                                                                
 | |   |    FINANCIAL HORIZONS    |                                           
 | |   |    INVESTMENT TRUST      |    
 | |___|                          |    
 |_____|                          |    
       |    COMMON LAW TRUST      |    
       |__________________________|    
</TABLE>                                                                       
                                                                        Page 2A

                                    88 of 96

<PAGE>   55

<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (middle)

<S>                              <C>                        <C>                                      <C>
                                 _______________________________________
                                |                                       |
________________________________|          NATIONWIDE MUTUAL            |___________________________________________________________
________________________________|          INSURANCE COMPANY            |___________________________________________________________
                                |              (CASUALTY)               |
                                |_______________________________________|
                                                    |               _______________________________________________________________
                                  __________________|______________|___       
                                 |  NATIONWIDE CORPORATION (NW Corp)   |      
                                 | Common Stock:     Control:          |
                                 | -------------     -------           |
                                 |  13,642,432         100%            |                        
                                 |                                     |
                                 |           Shares       Cost         |                 
                                 |           ------       ----         |
                                 | Casualty   12,992,922  $751,352,485 |
                                 | Fire          649,510    24,007,936 |
                                 |_____________________________________|
                                                    |
____________________________________________________|______________________________________________________________________________
                   |                                                    |                                          |
        ___________|_________________                      _____________|_____________                 ____________|______________
       | PUBLIC EMPLOYEES BENEFIT     |                   |      GATES, McDONALD      |               |    NATIONWIDE FINANCIAL   |
       |SERVICES CORPORATION (PEBSCO) |                   |      & COMPANY (GATES)    |               |  INSTITUTION DISTRIBUTORS |
 ______| Common Stock: 236,494 Shares |                   | Common Stock: 254 Shares  |               |      AGENCY, INC. (NFIDAI)|
|  ____| -------------                |                   | -------------             |___       _____| Common Stock: 1,000 Shares|
| |    |               Cost           |                   |                           |   |     |  ___| -------------             |
| |    | NW Corp.-     ----           |                   |               Cost        |   |     | |   |               Cost        |
| |    | 100%          $ 7,830,936    |                   |               ----        |   |     | |   | NW Corp.      ----        |
| |    |______________________________|                   | NW Corp.-     $25,683,532 |   |     | |   | 100%          $19,501,000 |
| |                                                       | 100%                      |   |     | |   |___________________________|
| |                                                       |___________________________|   |     | |
| |                                                                                       |     | |
| |                                                        ___________________________    |     | |                                
| |     ____________________________                      |  GATES, McDONALD & COMPANY|   |     | |    ___________________________ 
| |    |     PEBSCO SECURITIES      |                     |     OF NEW YORK, INC.     |   |     | |   |    FINANCIAL HORIZONS     |
| |    |           CORP.            |                     | Common Stock: 3 Shares    |   |     | |   |     DISTRIBUTORS AGY.     |
| |____| Common Stock: 5,000 Shares |                     | -------------             |___|     | |   |      OF ALABAMA, INC.     |
| |    | -------------              |                     |                           |   |     | |___|Common Stock: 10,000 Shares|
| |    |                  Cost      |                     |                Cost       |   |     | |   |-----------                |
| |    |                  ----      |                     |                ----       |   |     | |   |               Cost        |
| |    |     PEBSCO-100%  $25,000   |                     | Gates-100%     $106,947   |   |     | |   |               ----        |
| |    |____________________________|                     |                           |   |     | |   | NFIDAI-100%    $100       |
| |                                                       |___________________________|   |     | |   |___________________________|
| |                                                                                       |     | |                                
| |                                                                                       |     | |                                
| |                                                        ___________________________    |     | |                                
| |     ____________________________                      |  GATES, McDONALD & COMPANY|   |     | |                                
| |    |          PEBSCO OF         |                     |         OF NEVADA         |   |     | |    ___________________________ 
| |    |           ALABAMA          |                     |                           |   |     | |   |    LANDMARK FINANCIAL     |
| |    |Common Stock: 100,000 Shares|                     |   Common Stock: 40 Shares |___|     | |   |        SERVICES OF        |
| |____|-------------               |                     |                           |         | |   |       NEW YORK, INC.      |
| |    |                   Cost     |                     |   Gates-100%    Cost      |         | |___|Common Stock: 10,000 Shares|
| |    |                   ----     |                     |                 ----      |         | |   |-------------              |
| |    |  PEBSCO-100%      $1,000   |                     |                 $93,750   |         | |   |               Cost        |
| |    |____________________________|                     |___________________________|         | |   |               ----        |
| |                                                                                             | |   | NFIDAI-100%    $10,100    |
| |                                                                                             | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                
| |     ____________________________                                                            | |                                
| |    |         PEBSCO OF          |                                                           | |                                
| |    |         ARKANSAS           |                                                           | |    ___________________________ 
| |    | Common Stock: 50,000 Shares|                                                           | |   |    FINANCIAL HORIZONS     |
| |____| -------------              |                                                           | |   |      SECURITIES CORP.     |
| |    |                  Cost      |                           ________________________________|_|___|Common Stock: 10,000 Shares|
| |    |                  ----      |                          |  AFFILIATE AGENCY, INC.   |    | |   |-------------              |
| |    | PEBSCO-100%      $500      |                          |                           |    | |   |               Cost        |
| |    |____________________________|                          |  Common Stock: 100 Shares |    | |   |               ----        |
| |                                                            |                           |    | |   | NFIDAI-100%   $153,000    |
| |                                                            |   NFIDAI-100%   Cost      |    | |   |___________________________|
| |                                                            |                 ----      |    | |                                
| |     ___________________________                            |                 $100      |    | |                                
| |    | PEBSCO OF MASSACHUSETTS   |                           |___________________________|    | |                                
| |    |  INSURANCE AGENCY, INC.   |                                                            | |    ___________________________ 
| |____| Common Stock: 1,000 Shares|                                                            | |   |                           |
| |    | -------------             |                                                            | |   |     FINANCIAL HORIZONS    |
| |    |                   Cost    |                                                            | |___|        DISTRIBUTORS       |
| |    |                   ----    |                                                            |  ___|       AGENCY OF OHIO,     |
| |    | PEBSCO-100%      $1,000   |                                                            | |   |            INC.           |
| |    |___________________________|                                                            | |   |___________________________|
| |                                                                                             | |                                
| |                                                                                             | |                                












| |                                                                                             | |                                
| |     ___________________________                                                             | |    ___________________________ 
| |    |         PEBSCO OF         |                                                            | |   |                           |
| |    |         MONTANA           |                                                            | |___|     FINANCIAL HORIZONS    |
| |____| Common Stock: 500 Shares  |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    | -------------             |                                                            | |   |     OF OKLAHOMA, INC.     |
| |    |                  Cost     |                                                            | |   |___________________________|
| |    |                  ----     |                                                            | |                              
| |    | PEBSCO-100%      $500     |                                                            | |                           
| |    |___________________________|                                                            | |                           
| |                                                                                             | |                                
| |     ___________________________                                                             | |                                
| |    |         PEBSCO OF         |                                                            | |    ___________________________ 
| |    |         NEW MEXICO        |                                                            | |   |                           |
| |    |                           |                                                            | |___|    FINANCIAL HORIZONS     |
| |____|Common Stock: 1,000 Shares |                                                            |  ___|    DISTRIBUTORS AGENCY    |
| |    |-------------              |                                                            | |   |       OF TEXAS, INC.      |
| |    |                   Cost    |                                                            | |   |___________________________|
| |    |                   -----   |                                                            | |                                
| |    | PEBSCO-100%      $1,000   |                                                            | |                                
| |    |___________________________|                                                            | |    ___________________________ 
| |                                                                                             | |   |                           |
| |     ___________________________                                                             | |___|         AFFILIATE         |
| |____|                           |                                                            |_____|         AGENCY OF         |
|______|         PEBSCO OF         |                                                                  |         OHIO, INC.        |
       |        TEXAS, INC.        |                                                                  |                           |
       |___________________________|                                                                  |___________________________|
                                                                                                                                   
                                                                                                                                   
</TABLE>
                                                                        Page 2B

                                    89 of 96

<PAGE>   56
<TABLE>
<CAPTION>
                                              NATIONWIDE INSURANCE ENTERPRISE                                           (right side)
<S>                     <C>                             <C>                                      
                       _______________________________________
                      |                                       |
______________________|          NATIONWIDE MUTUAL            |
______________________|        FIRE INSURANCE COMPANY         |
                      |               (FIRE)                  |
                      |_______________________________________|
________________________________________|                                                  










                                                    
____________________________________________________________________
                        |                        |                  |
           _____________|_____________           |      ____________|______________
          |      NEA VALUEBUILDER     |          |     |    NATIONWIDE HMO, INC.   |
          |  INVESTOR SERVICES, INC.  |          |     |         (NW HMO)          |
          |           (NEA)           |          |     | Common Stock: 100 Shares  |
   _______| Common Stock: 500 Shares  |          |_____| ------------              |
  |  _____| -------------             |          |     |               Cost        |
  | |     |               Cost        |          |     |               ----        |
  | |     | NW Corp.-     ----        |          |     | NW Corp.-                 |
  | |     | 100%          $5,000      |          |     | 100%          $14,603,732 |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                   
  | |      ___________________________           |      ___________________________ 
  | |     |      NEA VALUEBUILDER     |          |     |    INHEALTH MANAGEMENT    |
  | |     |     INVESTOR SERVICES     |          |     |       SYSTEMS, INC.       |
  | |_____|      OF ALABAMA, INC.     |          |     | Common Stock: 100 Shares  |
  | |     | Common Stock: 500 Shares  |          |_____| -------------             |
  | |     | -------------             |          |     |                           |
  | |     |               Cost        |          |     |               Cost        |
  | |     |               ----        |          |     | NW HMO        ----        |
  | |     | NEA-100%      $5,000      |          |     | INC.-100%   $25,149       |
  | |     |___________________________|          |     |___________________________|
  | |                                            |                                  
  | |      ___________________________           |      ___________________________ 
  | |     |      NEA VALUEBUILDER     |          |     |         INHEALTH          |
  | |     |     INVESTOR SERVICES     |          |     |        AGENCY, INC.       |
  | |     |      OF MONTANA, INC.     |          |     | Common Stock: 100 Shares  |
  | |_____| Common Stock: 500 Shares  |          |_____| -------------             |
  | |     | -------------             |                |               Cost        |
  | |     |               Cost        |                | NW HMO        ----        |
  | |     |               -----       |                | INC.-99%   $116,077       |
  | |     | NEA-100%      $500        |                |___________________________|
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|       OF NEVADA, INC.     |          
  | |     | Common Stock:  500 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-100%       $500       |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|        OF OHIO, INC.      |          
  | |     | Common Stock:  100 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-91%        $5,000     |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |      NEA VALUEBUILDER     |          
  | |     |     INVESTOR SERVICES     |          
  | |_____|      OF WYOMING, INC.     |          
  | |     | Common Stock:  500 Shares |          
  | |     | -------------  Cost       |          
  | |     |                ----       |          
  | |     | NEA-100%       $500       |          
  | |     |___________________________|          
  | |                                            
  | |      ___________________________           
  | |     |                           |          
  | |     |      NEA VALUEBUILDER     |          
  | |_____|     INVESTOR SERVICES     |          
  | |     |       OF TEXAS, INC.      |          
  | |     |                           |          
  | |     |___________________________|          









  | |                                                               
  | |      ___________________________        
  | |     |                           |       
  | |_____|      NEA VALUEBUILDER     |       
  |_______|     INVESTOR SERVICES     |       
          |      OF OKLAHOMA, INC.    |       
          |                           |       
          |___________________________|       
                                              


</TABLE>



Subsidiary Companies     --  Solid Line
Contractual Association  --  Double Line

December 31, 1995
                                                                         Page 2C

                                    90 of 96
<PAGE>   57
Item 27.      NUMBER OF CONTRACT OWNERS

   
              The number of contract Owners of Qualified and Non-Qualified
              Contracts as of February 22, 1996 was 246 and 261, respectively.
    

Item 28.      INDEMNIFICATION

              Provision is made in the Company's Amended Code of Regulations and
              expressly authorized by the General Corporation Law of the State
              of Ohio, for indemnification by the Company of any person who was
              or is a party or is threatened to be made a party to any
              threatened, pending or completed action, suit or proceeding,
              whether civil, criminal, administrative or investigative by reason
              of the fact that such person is or was a director, officer or
              employee of the Company, against expenses, including attorneys'
              fees, judgments, fines and amounts paid in settlement actually and
              reasonably incurred by such person in connection with such action,
              suit or proceeding, to the extent and under the circumstances
              permitted by the General Corporation Law of the State of Ohio.

              Insofar as indemnification for liabilities arising under the
              Securities Act of 1933 ("Act") may be permitted to directors,
              officers or persons controlling the Company pursuant to the
              foregoing provisions, the Company has been informed that in the
              opinion of the Securities and Exchange Commission such
              indemnification is against public policy as expressed in the Act
              and is, therefore, unenforceable. In the event that a claim for
              indemnification against such liabilities (other than the payment
              by the registrant of expenses incurred or paid by a director,
              officer or controlling person of the registrant in the successful
              defense of any action, suit or proceeding) is asserted by such
              director, officer or controlling person in connection with the
              securities being registered, the registrant will, unless in the
              opinion of its counsel the matter has been settled by controlling
              precedent, submit to a court of appropriate jurisdiction the
              question whether such indemnification by it is against public
              policy as expressed in the Act and will be governed by the final
              adjudication of such issue.

Item 29.      PRINCIPAL UNDERWRITER

   
              (a)  Van Kampen American Capital Marketing, Inc. acts as principal
                   underwriter for the following registered investment companies
                   in addition to Nationwide Variable Account-3:

                      Van Kampen American Capital Comstock Fund, Inc.

                      Van Kampen American Capital Corporate Bond Fund, Inc.

                      Van Kampen American Capital Emerging Growth Fund, Inc.

                      Van Kampen American Capital Enterprise Fund, Inc.

                      Van Kampen American Capital Equity Income Fund, Inc.

                      Van Kampen American Capital Federal Mortgage Trust

                      Van Kampen American Capital Government Securities, Inc.

                      Van Kampen American Capital Government Target Series

                      Van Kampen American Capital Growth and Income Fund, Inc.

                      Van Kampen American Capital Harbor Fund, Inc.

                      Van Kampen American Capital High Yield Investments, Inc.

                      Van Kampen American Capital Life Investment Trust

                      Van Kampen American Capital Municipal Bond Fund, Inc.

                      Van Kampen American Capital Pace Fund, Inc.

                      Van Kampen American Capital Reserve Fund, Inc.
    


                                    91 of 96
<PAGE>   58
   
                      Van Kampen American Capital Tax Exempt Trust

                      Van Kampen American Capital Texas Municipal Securities
                      Fund, Inc.

                      Van Kampen American Capital U.S. Government Trust for
                      Income

                      Van Kampen American Capital Utilities Income Fund, Inc.

                      Van Kampen American Capital World Portfolio Services, Inc.

              Van Kampen American Capital Marketing, Inc. also acts as depositor
              for American Capital Monthly Accumulation Plans, a registered unit
              investment trust.

              (b)   The following information is furnished with respect to each
                    officer and director of Van Kampen American Capital
                    Marketing, Inc.
    

<TABLE>
<CAPTION>
     NAME AND PRINCIPAL                         POSITIONS AND OFFICES                      POSITIONS AND OFFICES
      BUSINESS ADDRESS                       WITH PRINCIPAL UNDERWRITER                       WITH REGISTRANT
<S>                                        <C>                                                     <C>
Don G. Powell                                       Chairman and                                   Director
2800 Post Oak Blvd.                            Chief Executive Officer
Houston, TX  77056

William R. Molinari                               President and                                    Director 
One Parkview Plaza                            Chief Operating Officer
Oakbrook Terrace, IL  60181

Ronald A. Nyberg                               Executive Vice President                            Director
One Parkview Plaza                               and General Counsel   
Oakbrook Terrace, IL  60181
                                                                                                    
William Rybak                                  Executive Vice President                             Director
One Parkview Plaza                            and Chief Financial Officer
Oakbrook Terrace, IL  60181
</TABLE>
     

                                    92 of 96
<PAGE>   59

Item 30.      LOCATION OF ACCOUNTS AND RECORDS

   
              Robert O. Cline
              Nationwide Life Insurance Company
              One Nationwide Plaza
              Columbus, OH  43216
    

Item 31.      MANAGEMENT SERVICES

              Not Applicable

Item 32.      UNDERTAKINGS

              The Registrant hereby undertakes to:

              (a)   file a post-effective amendment to this registration
                    statement as frequently as is necessary to ensure that the
                    audited financial statements in the registration statement
                    are never more than 16 months old for so long as payments
                    under the variable annuity contracts may be accepted;

   
              (b)   include either (1) as part of any application to purchase a
                    Contract offered by the prospectus, a space that an
                    applicant can check to request a Statement of Additional
                    Information, or (2) a post card or similar written
                    communication affixed to or included in the prospectus that
                    the applicant can remove to send for a Statement of
                    Additional Information; and
    

              (c)   deliver any Statement of Additional Information and any
                    financial statements required to be made available under
                    this form promptly upon written or oral request.
   
              The Registrant hereby represents that any Contract offered by the
              prospectus and which is issued pursuant to Section 403(b) of the
              Code is issued by the Registrant in reliance upon, and in
              compliance with, the Securities and Exchange Commission's
              no-action letter to the American Council of Life Insurance
              (publicly available November 28, 1988) which permits withdrawal
              restrictions to the extent necessary to comply with IRC Section
              403(b)(11).
    


                                    93 of 96
<PAGE>   60
                                   Offered by
                        Nationwide Life Insurance Company







                        NATIONWIDE LIFE INSURANCE COMPANY







                         Nationwide Variable Account - 3

                  Individual Deferred Variable Annuity Contract






                                   PROSPECTUS





   
                                   May 1, 1996
    



                                    94 of 96
<PAGE>   61
              ACCOUNTANTS' CONSENT AND INDEPENDENT AUDITORS' REPORT
                        ON FINANCIAL STATEMENT SCHEDULES

   
The Board of Directors of Nationwide Life Insurance Company and
Contract Owners of the Nationwide Variable Account-3:


The audits referred to in our report on Nationwide Life Insurance Company (the
Company) dated February 26, 1996 included the related financial statement
schedules as of December 31, 1995, and for each of the years in the three-year
period ended December 31, 1995, included in the registration statement. These
financial statement schedules are the responsibility of the Company's
management. Our responsibility is to express an opinion on these financial
statement schedules based on our audits. In our opinion, such financial
statement schedules, when considered in relation to the basic consolidated
financial statements taken as a whole, present fairly in all material respects
the information set forth therein.

We consent to the use of our reports include herein and to the reference to our
firm under the heading "Services" in the Statement of Additional Information.




                                                           KPMG Peat Marwick LLP



Columbus, Ohio
April 26, 1996
    


                                    95 of 96
<PAGE>   62
                                   SIGNATURES

   
       As required by the Securities Act of 1933, and the Investment Company Act
of 1940, the Registrant, NATIONWIDE VARIABLE ACCOUNT-3, certifies that it meets
the requirements of Securities Act Rule 485(b) for effectiveness of this
Post-Effective Amendment and has caused this Post-Effective Amendment to be
signed on its behalf in the City of Columbus, and State of Ohio, on this 26th
day of April 1996.
    

                           NATIONWIDE VARIABLE ACCOUNT-3
           ---------------------------------------------------------------
                                  (Registrant)

                         NATIONWIDE LIFE INSURANCE COMPANY
           ---------------------------------------------------------------
                                   (Depositor)


                             By /s/ JOSEPH P. RATH
           ---------------------------------------------------------------
                                 Joseph P. Rath
                               Vice President and
                            Associate General Counsel

   
As required by the Securities Act of 1933, this Post-Effective Amendment has
been signed by the following persons in the capacities indicated on the 26th day
of April, 1996.
    

<TABLE>
<CAPTION>
              SIGNATURE                                       TITLE
<S>                                 <C>                                           <C>   
LEWIS J. ALPHIN                                     Director
- ----------------------------------
Lewis J. Alphin

   
KEITH W. ECKEL                                      Director
- ----------------------------------                    
Keith W. Eckel
    

WILLARD J. ENGEL                                    Director
- ----------------------------------
Willard J. Engel

FRED C. FINNEY                                      Director
- ----------------------------------
Fred C. Finney

CHARLES L. FUELLGRAF, JR.                           Director
- ----------------------------------
Charles L. Fuellgraf, Jr.

   
JOSEPH J. GASPER                                  President and Chief
- ----------------------------------           Operating Officer and Director   
Joseph J. Gasper                            
    

HENRY S. HOLLOWAY                             Chairman of the Board
- ----------------------------------                and Director
Henry S. Holloway                                 

   
D. RICHARD McFERSON                     Chairman and Chief Executive Officer-
- ----------------------------------  Nationwide Insurance Enterprise and Director
D. Richard McFerson               
    

DAVID O. MILLER                                     Director
- ----------------------------------
David O. Miller

C. RAY NOECKER                                      Director
- ----------------------------------
C. Ray Noecker

ROBERT A. OAKLEY                            Executive Vice President-
- ----------------------------------           Chief Financial Officer
Robert A. Oakley                              

JAMES F. PATTERSON                                  Director                         By /s/ JOSEPH P. RATH
- ----------------------------------                                                ----------------------------
James F. Patterson                                                                        Joseph P. Rath
                                                                                         Attorney-in-Fact
ARDEN L. SHISLER                                    Director                              
- ----------------------------------                                           
Arden L. Shisler

ROBERT L. STEWART                                   Director
- ----------------------------------
Robert L. Stewart

NANCY C. THOMAS                                     Director
- ----------------------------------
Nancy C. Thomas

HAROLD W. WEIHL                                     Director
- ----------------------------------
Harold W. Weihl
</TABLE>


                                    96 of 96
<PAGE>   63
                              POWER OF ATTORNEY


        KNOW ALL MEN BY THESE PRESENTS, that each of the undersigned as
directors and/or officers of NATIONWIDE LIFE INSURANCE COMPANY, an Ohio
corporation, which has filed or will file with the Securities and Exchange
Commission under the provisions of the Securities Act of 1993, as amended,
various Registration Statements and amendments thereto for the registration
under said Act of Individual Deferred Variable Annuity Contracts in connection
with the MFS Variable Account, Nationwide Variable Account, Nationwide Variable
Account-II, Nationwide Variable Account-3, Nationwide Variable Account-4, 
Nationwide Variable Account-5, Nationwide Variable Account-6, Nationwide 
Fidelity Advisor Variable Account, Nationwide Multi-Flex Variable Account and 
Nationwide Variable Account-8; and the registration of fixed interest rate
options subject to a market value adjustment offered under some or all of the
aforementioned individual Variable Annuity Contracts in connection with the
Nationwide Multiple Maturity Separate Account, and the registration of Group
Flexible fund Retirement Contracts in connection with the Nationwide DC
Variable Account, Nationwide DCVA III, and the NACo Variable Account; and the
registration of Group Common Stock Variable Annuity Contracts in connection
with Separate Account No. 1; and the registration of variable life insurance
policies in connection with the Nationwide VLI Separate Account, Nationwide 
VLI Separate Account-2, Nationwide VLI Separate Account-3 of Nationwide Life
Insurance Company, hereby constitutes and appoints D. Richard McFerson, Joseph
J. Gasper, Gordon E. McCutchan, W. Sidney Druen, and Joseph P. Rath, and each
of them with power to act without the others, his/her attorney, with full power
of substitution and resubstitution, for and in his/her name, place and stead,
in any and all capacities, to approve, and sign such Registration Statements
and any and all amendments thereto, with power to affix the corporate seal of
said corporation thereto and to attest said seal and to file the same, with all
exhibits thereto and other documents in connection therewith, with the
Securities and Exchange Commission, hereby granting unto said attorneys, and
each of them, full power and authority to do and perform all and every act and
thing requisite to all intents and purposes as he/she might or could do in
person, hereby ratifying and confirming that which said attorneys, or any of
them, may lawfully do or cause to be done by virtue hereof.  This instrument
may be executed in one or more counterparts.

        IN WITNESS WHEREOF, the undersigned have herewith set their names and
seals as of this 4th day of April, 1996.

/s/ Lewis J. Alphin                    /s/ David O. Miller                  
- -------------------------------------  -------------------------------------
Lewis J. Alphin, Director              David O. Miller, Director            
                                                                            
/s/ Keith W. Eckel                     /s/ C. Ray Noecker                   
- -------------------------------------  -------------------------------------
Keith W. Eckel, Director               C. Ray Noecker, Director             
                                                                            
/s/ Willard P. Engel                   /s/ Robert A. Oakley                 
- -------------------------------------  -------------------------------------
Willard P. Engel, Director             Robert A. Oakley, Executive Vice     
                                       President and Chief Financial Officer
/s/ Fred C. Finney                                                          
- -------------------------------------  /s/ James F. Patterson                
Fred C. Finney, Director               -------------------------------------
                                       James F. Patterson, Director          
/s/ Charles L. Fuellgraf                                                    
- -------------------------------------  /s/ Arden L. Shisler                 
Charles L. Fuellgraf, Director         -------------------------------------
                                       Arden L. Shisler, Director           
/s/ Joseph J. Gasper                                                        
- -------------------------------------  /s/ Robert L. Stewart                
Joseph J. Gasper, President and Chief  -------------------------------------
Operating Officer and Director         Robert L. Stewart, Director          
                                                                            
/s/ Henry S. Holloway                  /s/ Nancy C. Thomas                 
- -------------------------------------  -------------------------------------
Henry S. Holloway, Chairman of the     Nancy C. Thomas, Director            
Board, Director                                                             
                                       /s/ Harold W. Weihl                  
/s/ D. Richard McFerson                -------------------------------------
- -------------------------------------  Harold W. Weihl, Director            
D. Richard McFerson, Chairman and
Chief Executive Officer-Nationwide
Insurance Enterprise and Director




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission